| Revenue | DKK 7,5M | -33% |
| EBITDA | DKK -19,2M | -34% |
| Net profit | DKK -16,8M | -35% |
| Total assets | DKK 49,9M | -7% |
| Equity | DKK 9,9M | +643% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 194.901 | 12.800 | 2.509 | 11.225 | 7.486 |
| Staff expenses | -4.245 | -2.481 | -4.559 | -6.923 | -6.530 |
| EBITDA | 29.725 | 10.318 | -2.050 | -14.365 | -19.194 |
| Depreciation & amort. | -44 | -44 | -29 | -55 | -77 |
| EBIT | 29.682 | 10.275 | -2.079 | -14.420 | -19.271 |
| Net financials | 106 | -1.540 | -359 | -1.355 | -2.205 |
| Profit before tax | 29.787 | 8.735 | -2.438 | -15.775 | -21.476 |
| Tax | 6.537 | 1.942 | -536 | -3.354 | -4.725 |
| Net profit | 23.250 | 6.794 | -1.902 | -12.421 | -16.751 |
| Item | 2017 | 2018 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 57.267 | 31.673 | 37.025 | 53.887 | 49.910 |
| Equity | 24.356 | 3.653 | 1.751 | 1.330 | 9.879 |
| Long-term debt | 0 | 0 | 0 | 0 | 193 |
| Short-term debt | 32.906 | 28.020 | 35.275 | 52.557 | 39.802 |
| Total debt | 32.906 | 28.020 | 35.275 | 52.557 | 39.994 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NK | Management | 2010 – 2018 |
AG Management | Management | 2018 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2014 – 2018 | |
| Chairman | 2018 – 2022 | |
| Chairman | 2010 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 | |
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Knud Zenon Joseph Holstein-Løvenørn | Management | 0 companies |
| Andreas Gottrup | Management | 0 companies |
| Carl Anton Poul Holstein-Ledreborg | Board of Directors | 0 companies |
| Thomas Langbo Algreen Nielsen | Chairman | 0 companies |
| Mette Borring | Chairman | 0 companies |
| Henrik Martin Borring | Board of Directors | 0 companies |
| Erik Schou Stavnstrup | Board of Directors | 0 companies |
| Torben Golsche Knappe | Board of Directors | 0 companies |
| Morten Pitzner | Board of Directors | 0 companies |
| Flemming Horn Nielsen | Board of Directors | 0 companies |
| Jørgen Janus Roijer Hillerup | Board of Directors | 0 companies |