| Revenue | DKK 1,3M | +22% |
| EBITDA | DKK 420K | -20% |
| Net profit | DKK -103K | -284% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK 427K | +1313% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.110 | 842 | 792 | 1.852 | 1.102 | 1.345 |
| Staff expenses | -825 | -633 | -873 | -778 | -574 | -925 |
| EBITDA | 285 | 208 | -81 | 1.073 | 528 | 420 |
| Depreciation & amort. | -317 | -246 | -349 | -314 | -345 | -368 |
| EBIT | -32 | -38 | -430 | 759 | 183 | 52 |
| Net financials | -11 | -33 | -29 | -41 | -45 | -120 |
| Profit before tax | -43 | -70 | -460 | 718 | 137 | -67 |
| Tax | -0 | 81 | -64 | 183 | 81 | 36 |
| Net profit | -43 | -152 | -396 | 535 | 56 | -103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 994 | 771 | 1.318 | 2.552 | 2.498 | 2.671 |
| Equity | -13 | -165 | -561 | -26 | 30 | 427 |
| Long-term debt | 0 | 379 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.007 | 557 | 1.747 | 2.549 | 2.401 | 2.201 |
| Total debt | 1.007 | 936 | 1.747 | 2.549 | 2.401 | 2.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2017 | — | — |
LB Management | Management | 2015 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
WB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Maury | Management | 0 companies |
| Lars Branth | Management | 0 companies |
| René Kanstrup Sørensen | Chief Executive Officer | 0 companies |
| William Branth | Chief Executive Officer | 0 companies |
| Johnni Borggaard | Board of Directors | 0 companies |
| Jesper Pedersen | Chairman | 0 companies |