| Revenue | DKK -6,8M | -280% |
| EBITDA | DKK -12,4M | -2009% |
| Net profit | DKK -10,2M | -1891% |
| Total assets | DKK 26,7M | -42% |
| Equity | DKK 558K | -94% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.264 | 3.467 | 6.146 | 5.187 | 33.502 | 3.262 | 3.771 | -6.772 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -6.548 | -13.349 | -17.923 |
| EBITDA | 6.125 | 1.394 | 4.637 | 3.504 | 30.461 | 1.258 | 648 | -12.371 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.125 | 1.394 | 4.637 | 3.504 | 30.461 | 1.258 | 648 | -12.371 |
| Net financials | 160 | 192 | -390 | 43 | 740 | 935 | 549 | -176 |
| Profit before tax | 6.285 | 1.586 | 4.247 | 3.547 | 31.201 | 2.193 | 1.197 | -12.547 |
| Tax | 1.572 | 394 | 843 | 833 | 7.323 | 520 | 629 | -2.373 |
| Net profit | 4.713 | 1.192 | 3.404 | 2.714 | 23.878 | 1.673 | 568 | -10.174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 11.804 | 14.930 | 15.679 | 25.714 | 50.899 | 32.643 | 46.056 | 26.667 |
| Equity | 6.303 | 4.995 | 7.399 | 7.613 | 31.491 | 9.164 | 9.732 | 558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 50 | 1.171 | 0 |
| Short-term debt | 4.376 | 8.072 | 6.153 | 16.170 | 17.742 | 18.748 | 30.250 | 22.462 |
| Total debt | 4.376 | 8.072 | 6.153 | 16.170 | 17.742 | 18.798 | 31.421 | 22.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2010 | — | — |
JG Management | Management | 2016 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 01032011 A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Brøndum | Management | 0 companies |
| Jes Gravgaard Jensen | Management | 0 companies |
| Nils Skeby | Chief Executive Officer | 0 companies |
| Tue Sjøntoft | Chief Executive Officer | 0 companies |
| Frank Brøndum | Chairman | 0 companies |
| Jan Rom Bahlmann | Board of Directors | 0 companies |
| Heidi Agen | Chairman | 0 companies |
| Jette Grabow | Chairman | 0 companies |
| Lone Gabel Jensen | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Chairman | 0 companies |
| Steffen Martin Baungaard | Chairman | 0 companies |