| Revenue | DKK 240K | -42% |
| EBITDA | DKK 240K | -42% |
| Net profit | DKK 140K | -41% |
| Total assets | DKK 745K | -21% |
| Equity | DKK 542K | +35% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.731 | 668 | 636 | 525 | 412 | 240 |
| Staff expenses | -1.594 | -861 | -685 | -164 | -0 | -0 |
| EBITDA | 137 | -193 | -48 | 361 | 412 | 240 |
| Depreciation & amort. | -372 | -255 | -147 | -129 | -83 | -62 |
| EBIT | -235 | -448 | -195 | 231 | 329 | 178 |
| Net financials | -39 | -51 | -44 | -40 | -17 | -7 |
| Profit before tax | -274 | -499 | -239 | 192 | 312 | 171 |
| Tax | -64 | -83 | -59 | 67 | 74 | 31 |
| Net profit | -210 | -416 | -180 | 125 | 238 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.469 | 1.145 | 1.148 | 1.078 | 938 | 745 |
| Equity | 104 | -311 | -491 | 163 | 401 | 542 |
| Long-term debt | 417 | 497 | 452 | 553 | 328 | 0 |
| Short-term debt | 948 | 959 | 1.187 | 362 | 209 | 203 |
| Total debt | 1.365 | 1.456 | 1.640 | 915 | 537 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2009 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LW Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS WEIS HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
KAAS OG CO. ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Vonger Kaas | Management | 0 companies |
| Carsten Fensholt | Chief Executive Officer | 0 companies |
| Lars Weis Pedersen | Management | 0 companies |
| Niels Vahman Bang | Board of Directors | 0 companies |
| Jesper Mathiesen | Board of Directors | 0 companies |