| Revenue | DKK -40K | -15% |
| EBITDA | DKK -184K | +4% |
| Net profit | DKK -789K | -108% |
| Total assets | DKK 4M | -15% |
| Equity | DKK 3,5M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -333 | -175 | -548 | -438 | -279 | -67 | -47 | -40 |
| Staff expenses | -0 | -338 | -260 | -275 | -564 | -532 | -144 | -144 | -144 |
| EBITDA | -380 | -671 | -436 | -824 | -1.002 | -811 | -211 | -191 | -184 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -380 | -671 | -436 | -824 | -1.002 | -811 | -211 | -191 | -184 |
| Net financials | -52 | -930 | 4.404 | 10.125 | 5.159 | 18.052 | -20.964 | -188 | -467 |
| Profit before tax | -432 | -1.601 | 3.968 | 9.301 | 4.157 | 17.242 | -21.175 | -380 | -789 |
| Tax | -0 | 3 | -0 | 3.432 | -3.432 | -0 | -0 | -0 | -0 |
| Net profit | -432 | -1.604 | 3.968 | 5.869 | 7.589 | 17.242 | -21.175 | -380 | -789 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.032 | 6.410 | 18.216 | 30.835 | 41.111 | 25.054 | 5.034 | 4.779 | 4.043 |
| Equity | 8.007 | 6.356 | 10.661 | 17.327 | 25.497 | 24.991 | 4.522 | 4.278 | 3.489 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 54 | 7.555 | 10.076 | 15.614 | 62 | 512 | 501 | 554 |
| Total debt | 25 | 54 | 7.555 | 10.076 | 15.614 | 62 | 512 | 501 | 554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2008 | — | — |
LJ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTIER HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
ASIA BASE HOLDING A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hjorth Jensen | Management | 0 companies |
| Lars Jakob Nielsen | Management | 0 companies |
| Bjarne Burchard Nielsen | Board of Directors | 0 companies |
| Peter Philip Tetzlaff | Chairman | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Henrik Rahr Egense | Board of Directors | 0 companies |
| Peter Nørregaard Rasmussen | Chairman | 0 companies |