| Revenue | — | — |
| EBITDA | DKK -58K | +71% |
| Net profit | DKK -317K | -100% |
| Total assets | DKK 95,8M | +2% |
| Equity | DKK 95,7M | +7% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -108 | -52 | -194 | -197 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -108 | -52 | -194 | -197 | -58 |
| Net financials | 17.877 | 17.440 | 31.546 | 71.462 | -262 |
| Profit before tax | 17.769 | 17.388 | 31.352 | 71.265 | -320 |
| Tax | -51 | -16 | 361 | 12 | -3 |
| Net profit | 17.820 | 17.404 | 30.991 | 71.253 | -317 |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 |
|---|---|---|---|---|---|
| Total assets | 75.914 | 95.028 | 126.293 | 93.575 | 95.765 |
| Equity | 74.911 | 94.013 | 125.166 | 89.816 | 95.706 |
| Long-term debt | 279 | 0 | 750 | 0 | 0 |
| Short-term debt | 1.003 | 1.015 | 377 | 3.759 | 59 |
| Total debt | 1.003 | 1.015 | 1.127 | 3.759 | 59 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TM Management | Management | 2010 – 2017 |
MK Management | Management | 2017 – 2018 |
SM Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 2010 – 2010 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2010 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2010 – 2011 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2017 – 2017 | |
| Chairman | 2010 – 2010 | |
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2017 – 2018 | |
| Chairman | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2010 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| Michael Kjøbsted | Management | 0 companies |
| Søren Maarssø | Management | 0 companies |
| Henrik Danmark | Board of Directors | 0 companies |
| René Barington | Chairman | 0 companies |
| Ken Taro Madsen | Board of Directors | 0 companies |
| Thomas Koefoed Hjorth | Board of Directors | 0 companies |
| Susanne Bjerregaard Eskildsen | Board of Directors | 0 companies |
| Søren Klarskov Vilby | Chairman | 0 companies |
| Thomas Palm Westermann | Board of Directors | 0 companies |
| Palle Nørgaard | Chairman | 0 companies |
| Ola Harald Erici | Board of Directors | 0 companies |
| Thomas Stegeager Kvorning | Chairman | 0 companies |
| Bill Omar Sørensen | Chairman | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Asger Bruun-Christensen | Board of Directors | 0 companies |
| Anders Wilhjelm | Board of Directors | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |
| Søren Dan Johansen | Chairman | 0 companies |