| Revenue | DKK 2M | +9% |
| EBITDA | DKK -23K | -105% |
| Net profit | DKK -261K | -128% |
| Total assets | DKK 7,7M | +8% |
| Equity | DKK -226K | -748% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 703 | 298 | 1.614 | 1.588 | 1.812 | 1.973 |
| Staff expenses | -1.460 | -2.195 | -1.199 | -881 | -1.316 | -1.996 |
| EBITDA | -757 | -1.896 | 415 | 707 | 497 | -23 |
| Depreciation & amort. | -23 | -38 | -41 | -19 | -18 | -3 |
| EBIT | -779 | -1.935 | 373 | 688 | 479 | -26 |
| Net financials | -92 | -477 | -305 | -95 | -185 | -216 |
| Profit before tax | -871 | -2.411 | 68 | 593 | 294 | -242 |
| Tax | -235 | -521 | 19 | 172 | 408 | 20 |
| Net profit | -637 | -1.890 | 50 | 420 | -114 | -261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 7.797 | 6.715 | 6.975 | 7.518 | 7.130 | 7.721 |
| Equity | -1.369 | -3.259 | -3.210 | 149 | 35 | -226 |
| Long-term debt | 3.016 | 2.989 | 2.972 | 0 | 0 | 0 |
| Short-term debt | 6.150 | 6.985 | 7.213 | 7.368 | 7.095 | 7.948 |
| Total debt | 9.166 | 9.974 | 10.185 | 7.368 | 7.095 | 7.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2010 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
DK 2018 Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Brian Lucas | Management | 0 companies |
| Morten Wind Lübker | Chief Executive Officer | 0 companies |
| Kasper Reese | Board of Directors | 0 companies |
| Jan Erik Elgaard | Board of Directors | 0 companies |
| Jørgen Peter Danielsen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Per Torben Hornung Pedersen | Board of Directors | 0 companies |
| Andreas Rolner | Board of Directors | 0 companies |
| Flemming Viktor Andersen | Board of Directors | 0 companies |
| Lars Lægaard Broni | Chairman | 0 companies |