| Revenue | DKK 0 | — |
| EBITDA | DKK 43K | +406% |
| Net profit | DKK 43K | +56% |
| Total assets | DKK 68 | -100% |
| Equity | DKK 68 | +100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -19 | -12 | -31 | — | 8 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -12 | -31 | -107 | 8 | 43 |
| Depreciation & amort. | -0 | 30 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -42 | -31 | -107 | 8 | 43 |
| Net financials | -0 | 31 | 0 | 0 | 0 | -0 |
| Profit before tax | -19 | -12 | -31 | -107 | 8 | 43 |
| Tax | 3 | -0 | -17 | -0 | -19 | -0 |
| Net profit | -23 | -12 | -13 | -107 | 27 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 343 | 332 | 52 | 60 | 32 | 0 |
| Equity | 336 | 324 | 37 | -70 | -43 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 8 | 15 | 130 | 74 | 0 |
| Total debt | 8 | 8 | 15 | 130 | 74 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2009 | — | — |
MJ Management | Management | 2014 | — | — |
SB Unofficial title | Unofficial title | 2017 | — | — |
PB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2014 | |
MICO INVEST ApS | Company | 20.0% | 20.0% | 2014 |
BAUN HELIOS HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
EXPANSION HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
PURPLE HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Bach Pedersen | Management | 0 companies |
| Michael Jul | Management | 0 companies |
| Søren Balle | Unofficial title | 0 companies |
| Per Baun Helios | Management | 0 companies |
| Kenneth Granno Jensen | Board of Directors | 0 companies |
| Olav Munksgaard | Board of Directors | 0 companies |