| Revenue | DKK 200K | +183% |
| EBITDA | DKK 200K | +183% |
| Net profit | DKK 302K | +4605% |
| Total assets | DKK 238K | -36% |
| Equity | DKK 103K | +139% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | -31 | 119 | -27 | -14 | 65 | -13 | 71 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 122 | -31 | 10 | -34 | -14 | 65 | -13 | 71 | 200 |
| Depreciation & amort. | -7 | -8 | -5 | -3 | -4 | -8 | -8 | -64 | -0 |
| EBIT | 115 | -40 | 5 | -37 | -18 | 56 | -21 | 6 | 200 |
| Net financials | -37 | -28 | 0 | -25 | -1 | -0 | -0 | -0 | 102 |
| Profit before tax | 152 | -68 | 5 | -62 | -19 | 56 | -21 | 6 | 302 |
| Tax | -0 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 152 | -68 | 5 | -67 | -19 | 56 | -21 | 6 | 302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 0 | 431 | 0 | 459 | 503 | 427 | 371 | 238 |
| Equity | 202 | 0 | -266 | 0 | 81 | -174 | -286 | -264 | 103 |
| Long-term debt | -603 | 0 | 570 | 0 | 409 | 336 | 388 | 285 | 0 |
| Short-term debt | -65 | 0 | 126 | 0 | -30 | 341 | 325 | 350 | 135 |
| Total debt | -668 | 0 | 696 | 0 | 378 | 677 | 713 | 635 | 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Tøgern | Chief Executive Officer | 0 companies |
| Marianne Kok | Chairman | 0 companies |