| Revenue | DKK 66K | -150% |
| EBITDA | DKK 66K | +150% |
| Net profit | DKK -43K | +88% |
| Total assets | DKK 4,9M | -4% |
| Equity | DKK -2,4M | -2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 363 | 49 | — | -131 | 66 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.294 | 49 | 23 | -131 | 66 |
| Depreciation & amort. | -0 | 212 | -141 | -142 | -142 |
| EBIT | -2.294 | -162 | -118 | -273 | -76 |
| Net financials | -330 | 588 | -147 | -152 | -154 |
| Profit before tax | -2.624 | 425 | -265 | -426 | -230 |
| Tax | 225 | 77 | -5 | -78 | -187 |
| Net profit | -2.849 | 349 | -260 | -348 | -43 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 4.159 | 5.496 | 5.230 | 5.119 | 4.920 |
| Equity | -3.507 | -1.747 | -2.007 | -2.355 | -2.398 |
| Long-term debt | 0 | 6.419 | 6.246 | 6.084 | 5.894 |
| Short-term debt | 7.666 | 823 | 991 | 1.391 | 1.425 |
| Total debt | 7.666 | 7.243 | 7.238 | 7.474 | 7.319 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
OM Management | Management | 2014 – 2016 |
RM Management | Management | 2016 – 2018 |
HD Management | Management | 2018 – 2018 |
JA Management | Management | 2014 – 2014 |
CE Management | Management | 2017 – 2018 |
KC Management | Management | 2016 – 2018 |
CR Management | Management | 2009 – 2014 |
MK Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Robert McCorduck | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| John Anders Gothjelpsen | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Christian Riiber Nielsen | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Janet Riiber Nielsen | Board of Directors | 0 companies |
| Tue Askeland | Board of Directors | 0 companies |