| Revenue | DKK 170K | -92% |
| EBITDA | DKK -232K | +20% |
| Net profit | DKK -285K | -4% |
| Total assets | DKK 131K | -87% |
| Equity | DKK -144K | -202% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.674 | 2.016 | 1.284 | 2.451 | 2.137 | 170 |
| Staff expenses | -1.558 | -1.733 | -1.642 | -1.867 | -2.428 | -402 |
| EBITDA | 115 | 283 | -358 | 584 | -290 | -232 |
| Depreciation & amort. | 20 | -25 | -30 | 36 | 46 | -12 |
| EBIT | 95 | 258 | -388 | 548 | -336 | -244 |
| Net financials | 73 | 2 | -7 | -9 | -12 | -7 |
| Profit before tax | 168 | 260 | -395 | 539 | -348 | -251 |
| Tax | 38 | 68 | -2 | 46 | -73 | 34 |
| Net profit | 130 | 192 | -393 | 493 | -275 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 571 | 923 | 345 | 1.421 | 992 | 131 |
| Equity | 124 | 316 | -77 | 416 | 141 | -144 |
| Long-term debt | 36 | 68 | 0 | 0 | 0 | 0 |
| Short-term debt | 409 | 537 | 422 | 960 | 835 | 275 |
| Total debt | 445 | 605 | 422 | 960 | 835 | 275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2010 | — | — |
RW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
GS Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARC ApS | Company | 50.0% | 50.0% | 2015 |
KEYPERFORMANCE ApS | Company | 10.0% | 10.0% | 2016 |
S Holding IVS | Company | 10.0% | 10.0% | 2015 |
GOURMETGRUPPEN ApS | Company | 15.0% | 15.0% | 2016 |
Kronborg Byg ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Peter Schmidt-Rasmussen | Management | 0 companies |
| Robert Warren Paulsen | Chief Executive Officer | 0 companies |
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| David Kronborg | Board of Directors | 0 companies |
| Lars Stoklund Dietrichsen | Chairman | 0 companies |
| Mads Nannestad Møller | Chairman | 0 companies |
| Mads Hartvig Lund | Chairman | 0 companies |