| Revenue | DKK 1,8M | -16% |
| EBITDA | DKK -25K | -106% |
| Net profit | DKK -1,9M | -397% |
| Total assets | DKK 3M | -54% |
| Equity | DKK -2,5M | -286% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 1.992 | 1.915 | -335 | 1.657 | 2.823 | 2.142 | 1.803 |
| Staff expenses | -0 | -88 | -178 | -61 | -0 | -2.004 | -1.744 | -1.828 |
| EBITDA | 74 | 378 | 761 | -498 | 171 | 819 | 398 | -25 |
| Depreciation & amort. | -50 | -0 | -0 | -0 | -0 | -1.033 | -1.123 | -519 |
| EBIT | 24 | 378 | 761 | -498 | 171 | -214 | -725 | -544 |
| Net financials | -13 | -6 | -36 | -3 | -538 | 19 | 130 | -1.574 |
| Profit before tax | 11 | 373 | 725 | -502 | -367 | -195 | -595 | -2.118 |
| Tax | 6 | 84 | 188 | 202 | 16 | -45 | -217 | -241 |
| Net profit | 5 | 289 | 537 | -704 | -383 | -151 | -378 | -1.877 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 584 | 20.785 | 4.407 | 645 | 5.789 | 8.042 | 6.571 | 3.023 |
| Equity | 132 | 421 | 958 | 254 | -129 | -280 | -658 | -2.539 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | -5 | 0 | -185 |
| Short-term debt | 446 | 20.273 | 3.447 | 391 | 5.918 | 8.174 | 7.229 | 5.360 |
| Total debt | 446 | 20.273 | 3.447 | 391 | 5.918 | 8.174 | 7.229 | 5.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BA Management | Management | 2010 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
VK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTEGRA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Thorsen | Chief Executive Officer | 0 companies |
| Dirch Jans | Chief Executive Officer | 0 companies |
| Brian Andersen | Management | 0 companies |
| Michael Niels Thorsen | Chief Executive Officer | 0 companies |
| Viggo Kristian Dalstrup Dahm | Chief Executive Officer | 0 companies |
| Anders Thoustrup | Chairman | 0 companies |
| Henrik Lundum | Chairman | 0 companies |
| Bo Prangsgaard | Chairman | 0 companies |
| Lars Højgaard Thøgersen | Board of Directors | 0 companies |
| Peter Nikolajsen | Board of Directors | 0 companies |
| Jens Rechnagel Lauridsen | Board of Directors | 0 companies |
| Søren Peter Svendsen | Board of Directors | 0 companies |
| Peter Thorsen | Chairman | 0 companies |