| Revenue | DKK -635K | -144% |
| EBITDA | DKK -635K | -144% |
| Net profit | DKK -2,2M | -439% |
| Total assets | DKK 138M | +288% |
| Equity | DKK 11,5M | +464% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -1.967 | 1.754 | -9.458 | 1.701 | 1.446 | -635 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -620 | 1.754 | -9.458 | 1.701 | 1.446 | -635 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -620 | 1.754 | -9.458 | 1.701 | 1.446 | -635 |
| Net financials | -748 | -604 | -434 | -511 | -604 | -2.223 |
| Profit before tax | -1.368 | 1.149 | -9.892 | 1.190 | 842 | -2.857 |
| Tax | 674 | 226 | -2.129 | 268 | 185 | -629 |
| Net profit | -2.042 | 923 | -7.763 | 922 | 657 | -2.229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 48.091 | 47.408 | 34.716 | 34.707 | 35.552 | 138.037 |
| Equity | 2.827 | 3.033 | -4.731 | -3.809 | -3.152 | 11.479 |
| Long-term debt | 35.518 | 35.574 | 35.430 | 35.654 | 35.587 | 110.192 |
| Short-term debt | 9.230 | 8.556 | 4.016 | 2.861 | 3.117 | 13.851 |
| Total debt | 44.748 | 44.130 | 39.446 | 38.515 | 38.704 | 124.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
DH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERMAID PROPERTIES HOLDCO 1 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Borch | Chief Executive Officer | 0 companies |
| Justin Trent Wood | Chief Executive Officer | 0 companies |
| Dennis Hyrup | Management | 0 companies |
| Axel Tobias Vieth | Board of Directors | 0 companies |
| Richard A B Wood | Board of Directors | 0 companies |
| Charles Sherratt-Davies | Board of Directors | 0 companies |
| Timothy William Hinks | Board of Directors | 0 companies |
| Rohin Raja Shah | Board of Directors | 0 companies |