| Revenue | DKK -997K | -1131% |
| EBITDA | DKK -997K | -1131% |
| Net profit | DKK -403K | +84% |
| Total assets | DKK 2,4M | -20% |
| Equity | DKK -6,7M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -362 | 196 | — | -233 | 570 | 97 | -997 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -182 | 511 | 0 | -233 | 570 | 97 | -997 |
| Depreciation & amort. | -90 | -157 | -0 | -244 | -243 | -2.659 | -0 |
| EBIT | -272 | 354 | 0 | -477 | 327 | -2.562 | -997 |
| Net financials | -9 | -5 | 0 | -72 | -2 | -3 | 594 |
| Profit before tax | -263 | 359 | 0 | -550 | 325 | -2.565 | -403 |
| Tax | -0 | -0 | -0 | -0 | 16 | -7 | -0 |
| Net profit | -263 | 359 | 0 | -550 | 309 | -2.558 | -403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.843 | 5.724 | 0 | 5.492 | 5.447 | 3.008 | 2.394 |
| Equity | 3.046 | 3.405 | 0 | -4.003 | -3.695 | -6.253 | -6.655 |
| Long-term debt | -7.225 | -7.225 | 0 | 7.225 | 0 | 0 | 6.625 |
| Short-term debt | -1.665 | -1.904 | 0 | 2.270 | 9.141 | 9.261 | 2.424 |
| Total debt | -8.890 | -9.129 | 0 | 9.495 | 9.141 | 9.261 | 9.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2008 | — | — |
BS Management | Management | 2008 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
FE | Audit | 2009 | — | — |
JØ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG-1 WAREN ApS | Company | 90.0% | 90.0% | 2015 |
BASISFINANS A/S | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Kirketerp Jensen | Management | 0 companies |
| Bjørn Skouenby | Management | 0 companies |
| Casper Jeppesen Hinsch | Chief Executive Officer | 0 companies |
| Jens-Ejner Rønne Pedersen | Chief Executive Officer | 0 companies |
| Flemming Erik Petersen | Audit | 0 companies |
| Jesper Østerhegn | Chief Executive Officer | 0 companies |