| Revenue | DKK 265K | -36% |
| EBITDA | DKK 135K | +10% |
| Net profit | DKK 311K | +205% |
| Total assets | DKK 17,8M | -6% |
| Equity | DKK 783K | +66% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 689 | 1.651 | 428 | 412 | 265 |
| Staff expenses | -1.136 | -2.771 | -4.603 | -290 | -130 |
| EBITDA | -447 | -1.120 | 10.723 | 123 | 135 |
| Depreciation & amort. | -657 | -536 | 7.449 | -344 | -242 |
| EBIT | -1.104 | -1.655 | 3.274 | -221 | -107 |
| Net financials | -350 | 752 | -346 | -129 | 510 |
| Profit before tax | -1.454 | -903 | 2.928 | -350 | 402 |
| Tax | -52 | -0 | -164 | -52 | 91 |
| Net profit | -1.403 | -903 | 3.092 | -297 | 311 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 0 | 0 | 20.679 | 18.819 | 17.756 |
| Equity | 0 | 0 | 1.415 | 472 | 783 |
| Long-term debt | 0 | 0 | 14.937 | 16.083 | 16.362 |
| Short-term debt | 0 | 0 | 4.327 | 2.264 | 610 |
| Total debt | 0 | 0 | 19.264 | 18.347 | 16.972 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
FN Management | Management | 2019 – 2019 |
JR Management | Management | 2017 – 2019 |
EB Unofficial title | Unofficial title | 2019 – 2019 |
KC Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2011 – 2019 | |
NL | Board of Directors | 2010 – 2011 |
| Board of Directors | 2010 – 2010 | |
| Chairman | 2010 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Naur Jensen | Management | 0 companies |
| Jimmy Riget | Management | 0 companies |
| Erik Brennmoen | Unofficial title | 0 companies |
| Karin Christine Jensen | Management | 0 companies |
| Erik Brennmoen | Chairman | 0 companies |
| Ning Liu | Board of Directors | 0 companies |
| Kristian Maan Tokkesdal | Board of Directors | 0 companies |
| Jens Christian Milo | Chairman | 0 companies |