| Revenue | DKK -3,9M | -7386% |
| EBITDA | DKK -4,4M | -30% |
| Net profit | DKK -5,8M | +2% |
| Total assets | DKK 3,6M | -66% |
| Equity | DKK -12,3M | -89% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | -1.439 | 3.341 | 44.751 | -779 | 1.063 | 53 | -3.877 |
| Staff expenses | -0 | -0 | -1.581 | -2.981 | -2.249 | -1.767 | -1.527 | -615 |
| EBITDA | 366 | -1.393 | 1.760 | 1.998 | -3.029 | -704 | -3.357 | -4.367 |
| Depreciation & amort. | 23 | -23 | -140 | -168 | -243 | -231 | -223 | -136 |
| EBIT | 343 | -1.416 | 1.620 | 1.831 | -3.272 | -935 | -3.580 | -4.503 |
| Net financials | -32 | -107 | -1.249 | -1.775 | -1.805 | -1.270 | -1.189 | -868 |
| Profit before tax | 310 | -1.309 | 371 | 56 | -5.077 | -2.205 | -4.769 | -5.371 |
| Tax | 72 | -327 | 74 | 13 | -1.116 | -509 | 1.172 | 440 |
| Net profit | 238 | -982 | 297 | 43 | -3.961 | -1.696 | -5.942 | -5.811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.421 | 0 | 35.652 | 29.360 | 19.801 | 18.135 | 10.462 | 3.594 |
| Equity | 774 | — | 3.053 | 3.101 | -865 | -561 | -6.502 | -12.314 |
| Long-term debt | 0 | 0 | 10.485 | 11.320 | 11.804 | 9.513 | 10.532 | 10.663 |
| Short-term debt | 5.647 | 0 | 22.106 | 14.926 | 8.862 | 9.171 | 6.433 | 5.244 |
| Total debt | 5.647 | 0 | 32.591 | 26.246 | 20.666 | 18.684 | 16.964 | 15.907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.C. HOLDING THY ApS | Company | 50.0% | 50.0% | 2015 |
C.C. HOLDING THY ApS | Company | 33.3% | 33.3% | 2013 |
NC HOLDING HURUP ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Weibrecht Roursgaard | Chief Executive Officer | 0 companies |
| Henrik Roursgaard Christensen | Chief Executive Officer | 0 companies |
| Michael Steffen Nielsen | Chairman | 0 companies |
| Finn Hoffmann | Chairman | 0 companies |
| Per Roursgaard Christensen | Board of Directors | 0 companies |
| Mikael Ejberg Hornstrup | Board of Directors | 0 companies |
| Henrik Dam Jespersen | Board of Directors | 0 companies |
| Niels-Jørgen Alfred Pedersen | Board of Directors | 0 companies |
| Niels Christian Roursgård Christensen | Board of Directors | 0 companies |
| Jonas Houkjær Bech | Chairman | 0 companies |
| Kim Jørn Hansen | Board of Directors | 0 companies |