| Revenue | DKK 1,4M | -68% |
| EBITDA | DKK -2,7M | -3534% |
| Net profit | DKK -644K | -68% |
| Total assets | DKK 7M | -11% |
| Equity | DKK 281K | +118% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -2.857 | 2.964 | 2.979 | 5.002 | 2.738 | 4.371 | 1.409 |
| Staff expenses | -2.293 | -2.923 | -3.812 | -4.011 | -4.844 | -4.293 | -4.088 |
| EBITDA | -519 | 41 | -833 | 990 | -2.106 | 78 | -2.679 |
| Depreciation & amort. | -23 | -18 | -62 | -138 | -210 | -216 | -263 |
| EBIT | -541 | 23 | -895 | 852 | -2.316 | -138 | -2.942 |
| Net financials | -29 | -90 | -86 | -199 | -267 | -368 | 2.116 |
| Profit before tax | -512 | -67 | -981 | 654 | -2.583 | -506 | -825 |
| Tax | -134 | -14 | -205 | 148 | -567 | -122 | -181 |
| Net profit | -378 | -53 | -776 | 506 | -2.016 | -384 | -644 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.575 | 3.358 | 4.596 | 5.679 | 6.660 | 7.882 | 7.011 |
| Equity | 1.148 | 1.096 | 320 | 826 | -1.191 | -1.575 | 281 |
| Long-term debt | 0 | 0 | 1.071 | 1.123 | 3.450 | 4.910 | 1.539 |
| Short-term debt | -1.423 | 2.263 | 3.206 | 3.731 | 4.401 | 4.546 | 5.191 |
| Total debt | -1.423 | 2.263 | 4.277 | 4.853 | 7.851 | 9.457 | 6.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2010 | — | — |
LR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 10.0% | 10.0% | 2016 | |
VÆKSTFONDEN | Company | 10.0% | 10.0% | 2018 |
BD ÅRHUS HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
VADGAARD INVEST ApS | Company | 25.0% | 25.0% | 2018 |
K.A.J. Vinther Holding A/S | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2012 | |
LK HOLDING ÅRHUS ApS | Company | 25.0% | 25.0% | 2018 |
Østerballe Holding IVS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Dal | Management | 0 companies |
| Lars Raun | Management | 0 companies |
| Karl Kristian Vinther Mikkelsen | Board of Directors | 0 companies |