| Revenue | DKK -699K | +379% |
| EBITDA | DKK -2,8M | -131% |
| Net profit | DKK -5,6M | -349% |
| Total assets | DKK 3M | -44% |
| Equity | DKK -1,3M | -165% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -4 | -5 | 184 | 113 | -522 | -146 | -699 |
| Staff expenses | -0 | -0 | -90 | -464 | -809 | -1.084 | -2.140 |
| EBITDA | -4 | -5 | 19 | -350 | -1.331 | -1.230 | -2.838 |
| Depreciation & amort. | -0 | -0 | -0 | -122 | -432 | -482 | -2.301 |
| EBIT | -4 | -5 | 19 | -472 | -1.763 | -1.712 | -5.140 |
| Net financials | -0 | 0 | -1 | -15 | -126 | 53 | -1.191 |
| Profit before tax | -4 | -5 | 18 | -487 | -1.889 | -1.658 | -6.330 |
| Tax | -0 | -1 | 2 | -131 | -402 | -402 | -686 |
| Net profit | -4 | -4 | 16 | -356 | -1.487 | -1.256 | -5.644 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 75 | 76 | 2.755 | 4.884 | 5.183 | 5.357 | 3.011 |
| Equity | 75 | 71 | 1.633 | 2.067 | 580 | 2.023 | -1.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 5 | 897 | 2.607 | 4.277 | 2.986 | 4.261 |
| Total debt | 0 | 5 | 897 | 2.607 | 4.277 | 2.986 | 4.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
EJ Management | Management | 2014 | — | — |
UG Management | Management | 2010 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nobea ApS | Company | 25.0% | 25.0% | 2018 |
C&M Restaurants ApS | Company | 33.3% | 33.3% | 2015 |
R. H. ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 10.0% | 10.0% | 2017 | |
X-disruption IVS | Company | 20.0% | 20.0% | 2018 |
U.G. HOLDING ApS | Company | 0.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Basse | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Chief Executive Officer | 0 companies |
| Brian Marktwain Clemens | Chief Executive Officer | 0 companies |
| Erik John Larsen | Management | 0 companies |
| Ulrik Gejr Mortensen | Management | 0 companies |
| Jesper Ib Paulsen | Chief Executive Officer | 0 companies |
| Kent Michael Skovby Nielsen | Board of Directors | 0 companies |
| Finn Helmer | Board of Directors | 0 companies |
| Sven Peter Wittsten | Board of Directors | 0 companies |
| Ivan Sølvason | Chairman | 0 companies |
| Mogens Ullerup Kjær | Chairman | 0 companies |
| Claus Vittrup Pedersen | Chairman | 0 companies |
| Margit Elisa Andreasen | Chairman | 0 companies |