| Revenue | DKK -2K | -100% |
| EBITDA | DKK -2K | +100% |
| Net profit | DKK -3K | +100% |
| Total assets | DKK 77 | -80% |
| Equity | DKK -8,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 27 | — | -42 | -21 | -20 | -336 | -2 |
| Staff expenses | -2.719 | -105 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.146 | -78 | 0 | -42 | -21 | -20 | -336 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.146 | -78 | 0 | -42 | -21 | -20 | -336 | -2 |
| Net financials | -260 | -434 | 0 | -404 | -436 | 0 | -2.657 | -1 |
| Profit before tax | 3.406 | 356 | 0 | -446 | -457 | -20 | -2.993 | -3 |
| Tax | 846 | 89 | -0 | -98 | 165 | 271 | -0 | -0 |
| Net profit | 2.560 | 267 | 0 | -348 | -622 | -291 | -2.993 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.446 | 1.432 | 0 | 644 | 2.531 | 2.282 | 0 | 0 |
| Equity | 3.871 | 4.139 | 0 | -4.839 | -5.461 | -5.752 | -8.745 | -8.748 |
| Long-term debt | 0 | 0 | 0 | 5.441 | 0 | 2.222 | 0 | 0 |
| Short-term debt | -5.318 | -5.570 | 0 | 42 | 7.992 | 5.812 | 8.745 | 8.748 |
| Total debt | -5.318 | -5.570 | 0 | 5.483 | 7.992 | 8.034 | 8.745 | 8.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
| Audit | 2010 | — | — | |
SE 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 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBSE HOLDING A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Braagaard | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Steen Engholm | Chief Executive Officer | 0 companies |
| Claus Rasmussen | Board of Directors | 0 companies |
| Anette Nørgaard | Board of Directors | 0 companies |
| Jesper Philipp | Board of Directors | 0 companies |
| Christian Ulrik Brønnum | Chairman | 0 companies |
| Christian Sigurd Brammer | Board of Directors | 0 companies |