| Revenue | DKK 937K | -33% |
| EBITDA | DKK 937K | -33% |
| Net profit | DKK 214K | -67% |
| Total assets | DKK 16,2M | -3% |
| Equity | DKK 335K | +175% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.614 | 1.633 | 2.030 | — | 1.403 | 937 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.163 | -8.592 | 2.030 | 1.681 | 1.403 | 937 |
| Depreciation & amort. | -0 | -0 | 683 | -455 | -455 | -454 |
| EBIT | 1.163 | -8.592 | 1.347 | 1.226 | 947 | 482 |
| Net financials | -720 | -509 | 2.808 | -253 | -249 | -354 |
| Profit before tax | 443 | -9.101 | 4.155 | 973 | 698 | 128 |
| Tax | 80 | 818 | 157 | 125 | 53 | -85 |
| Net profit | 363 | -9.919 | 3.998 | 848 | 645 | 214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 25.811 | 14.853 | 17.769 | 17.221 | 16.692 | 16.184 |
| Equity | 867 | -9.052 | -1.371 | -523 | 122 | 335 |
| Long-term debt | 18.614 | 18.214 | 16.594 | 15.518 | 14.470 | 13.567 |
| Short-term debt | 5.670 | 5.691 | 2.546 | 2.226 | 2.100 | 2.283 |
| Total debt | 24.284 | 23.905 | 19.140 | 17.744 | 16.570 | 15.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2014 | — | — |
KC Management | Management | 2016 | — | — |
HD Management | Management | 2018 | — | — |
JA Management | Management | 2014 | — | — |
CE Management | Management | 2017 | — | — |
CR Management | Management | 2009 | — | — |
RM Management | Management | 2016 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIWI DR ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| John Anders Gothjelpsen | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Christian Riiber Nielsen | Management | 0 companies |
| Robert McCorduck | 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 |