| Revenue | DKK 1,1M | -5149% |
| EBITDA | DKK -363K | -1617% |
| Net profit | DKK -463K | -3127% |
| Total assets | DKK 1M | +115% |
| Equity | DKK -90K | -124% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.613 | 5.802 | 6.809 | 7.266 | 186 | -21 | 1.068 |
| Staff expenses | -4.573 | -5.271 | -6.121 | -6.820 | -52 | -0 | -1.431 |
| EBITDA | 1.040 | 531 | 687 | -203 | 238 | -21 | -363 |
| Depreciation & amort. | -359 | -441 | -489 | -671 | -0 | -0 | -10 |
| EBIT | 681 | 90 | 198 | -874 | 238 | -21 | -373 |
| Net financials | -120 | -100 | -86 | -34 | 543 | 3 | -179 |
| Profit before tax | 562 | -10 | 112 | -909 | 781 | -18 | -463 |
| Tax | 148 | -17 | 24 | -122 | 49 | -4 | -0 |
| Net profit | 414 | 7 | 88 | -787 | 732 | -14 | -463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.778 | 3.800 | 3.980 | 3.145 | 568 | 480 | 1.033 |
| Equity | 729 | 736 | 824 | 37 | 387 | 373 | -90 |
| Long-term debt | 1.280 | 1.189 | 1.085 | 727 | 0 | 0 | 0 |
| Short-term debt | 1.562 | 1.685 | 1.869 | 2.301 | 180 | 107 | 1.123 |
| Total debt | 2.842 | 2.874 | 2.954 | 3.028 | 180 | 107 | 1.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2010 | — | — |
JL Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN SANDVEJ HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
GATHOLM HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
LARS EISKJÆR HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Høj Broberg | Management | 0 companies |
| Jimmy Lisberg Holm | Management | 0 companies |
| Jesper Hedegaard | Chairman | 0 companies |
| Konny Birgit Møjbæk | Board of Directors | 0 companies |
| Morten Sandvej | Board of Directors | 0 companies |
| Karsten Jensen | Board of Directors | 0 companies |