| Revenue | DKK 899K | +64% |
| EBITDA | DKK -508K | +35% |
| Net profit | DKK -562K | +15% |
| Total assets | DKK 6,9M | +27% |
| Equity | DKK -797K | -239% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.009 | 1.075 | 804 | 706 | 547 | 899 |
| Staff expenses | -937 | -828 | -909 | -1.329 | -1.333 | -1.407 |
| EBITDA | 1.073 | 247 | -105 | -623 | -786 | -508 |
| Depreciation & amort. | -13 | -10 | -10 | -6 | -0 | -0 |
| EBIT | 1.060 | 237 | -114 | -629 | -786 | -508 |
| Net financials | -55 | -16 | -17 | -40 | -78 | -211 |
| Profit before tax | 1.005 | 221 | -131 | -669 | -863 | -719 |
| Tax | 255 | 59 | -35 | -163 | -200 | -157 |
| Net profit | 750 | 162 | -96 | -506 | -664 | -562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.574 | 2.507 | 2.244 | 3.858 | 5.400 | 6.860 |
| Equity | 868 | 1.030 | 934 | 429 | -235 | -797 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.706 | 1.477 | 1.309 | 3.430 | 5.635 | 7.657 |
| Total debt | 3.706 | 1.477 | 1.309 | 3.430 | 5.635 | 7.657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Unofficial title | Unofficial title | 2018 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BÜLOW-KORNERUP HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
KS HOLDING AF 2012 ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hald | Unofficial title | 0 companies |
| Anders Bülow-Kornerup | Chief Executive Officer | 0 companies |
| Henrik Høyer | Chairman | 0 companies |
| Kåre Søderberg | Board of Directors | 0 companies |
| Helle Langtin Bülow-Kornerup | Board of Directors | 0 companies |
| Preben Henri Bülow-Kornerup | Chairman | 0 companies |