| Revenue | DKK 0 | — |
| EBITDA | DKK -153K | -58% |
| Net profit | DKK 23,8M | -6% |
| Total assets | DKK 121,9M | +18% |
| Equity | DKK 121,9M | +24% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | — | — | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | -145 | -124 | -97 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | -145 | -124 | -97 | -153 |
| Net financials | 0 | 0 | 7.287 | 13.063 | 25.788 | 24.164 |
| Profit before tax | — | — | 7.142 | 12.939 | 25.691 | 24.011 |
| Tax | -0 | -0 | 27 | 94 | 253 | 191 |
| Net profit | — | — | 7.115 | 12.845 | 25.438 | 23.820 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 85.756 | 88.143 | 103.012 | 121.943 |
| Equity | — | — | 61.999 | 72.754 | 98.272 | 121.923 |
| Long-term debt | 0 | 0 | 13.684 | 9.775 | 1.000 | 0 |
| Short-term debt | 0 | 0 | 10.073 | 5.614 | 3.740 | 20 |
| Total debt | 0 | 0 | 23.757 | 15.389 | 4.740 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2010 | — | — |
SK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLITSKOV HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
L SØRENSEN INVEST ApS | Company | 10.0% | 10.0% | 2010 |
CALDERYS DANMARK A/S | Company | 100.0% | 100.0% | 2017 |
ERHVERVSINVEST II K/S | Company | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| Søren Klitskov | Management | 0 companies |
| Henrik Danmark | Board of Directors | 0 companies |
| Simon Corvinius Lund | Chairman | 0 companies |
| Poul Ørum | Board of Directors | 0 companies |
| Guillaume Delacroix | Board of Directors | 0 companies |
| Shumin Wang | Board of Directors | 0 companies |
| Niels Sabroe Alsted | Board of Directors | 0 companies |
| Sergio Sarafopoulos | Chairman | 0 companies |
| Bill Omar Sørensen | Board of Directors | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Kristian la Cour | Chairman | 0 companies |