| Revenue | DKK -168K | +47% |
| EBITDA | DKK -210K | -36% |
| Net profit | DKK 1,6M | +418% |
| Total assets | DKK 1,5M | -15% |
| Equity | DKK 1,2M | +107% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -1.236 | -7.113 | -7.946 | -5.651 | -114 | -168 |
| Staff expenses | -460 | -6.301 | -9.905 | -8.281 | -40 | -42 |
| EBITDA | -1.695 | -13.414 | -17.851 | -13.932 | -154 | -210 |
| Depreciation & amort. | -286 | -2.153 | -2.710 | -27 | -0 | -0 |
| EBIT | -1.982 | -15.567 | -20.561 | -13.958 | -154 | -210 |
| Net financials | -214 | -1.300 | 452 | -21.283 | -15 | 1.780 |
| Profit before tax | -2.196 | -16.867 | -20.109 | -35.241 | -169 | 1.570 |
| Tax | -0 | -0 | -1.371 | -0 | -473 | -0 |
| Net profit | -2.196 | -16.867 | -18.738 | -35.241 | 303 | 1.570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.920 | 13.070 | 20.303 | 1.304 | 1.744 | 1.478 |
| Equity | -283 | 7.144 | 16.306 | -18.461 | -18.158 | 1.234 |
| Long-term debt | 500 | 500 | 500 | 19.112 | 19.112 | 0 |
| Short-term debt | 2.703 | 5.426 | 3.497 | 653 | 789 | 244 |
| Total debt | 3.203 | 5.926 | 3.997 | 19.765 | 19.901 | 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2013 | — | — |
TD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HM Unofficial title | Unofficial title | 2017 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2017 | |
IMR HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
VISIONAIRE RÅDHUS ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Hyldahl | Management | 0 companies |
| Thomas Dahl Jensen | Chief Executive Officer | 0 companies |
| Henrik Mansfeldt Witt | Unofficial title | 0 companies |
| Jan Nielskov | Chief Executive Officer | 0 companies |
| Jens Zahll Vandborg | Board of Directors | 0 companies |
| Kai Kjær-Jensen | Board of Directors | 0 companies |
| Gregers Kronborg | Board of Directors | 0 companies |
| Peter Rosenkilde | Board of Directors | 0 companies |
| Jens Wittrup Willumsen | Chairman | 0 companies |
| Claus Jørgen Jørgensen | Board of Directors | 0 companies |
| Stephen Chandler | Board of Directors | 0 companies |
| Klaus Zartov | Board of Directors | 0 companies |
| Anders Haack Ibsen | Chairman | 0 companies |
| Anders Bregendahl Hansen | Board of Directors | 0 companies |
| Per Kjeld Mønsted | Board of Directors | 0 companies |