| Revenue | DKK -135K | +21% |
| EBITDA | DKK -135K | -21% |
| Net profit | DKK -121K | +41% |
| Total assets | DKK 879K | +3% |
| Equity | DKK -2M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -383 | -178 | 15 | -257 | -225 | -112 | -135 |
| Staff expenses | -470 | -450 | -263 | -22 | -13 | -0 | -0 |
| EBITDA | -854 | -628 | -247 | -279 | -238 | -112 | -135 |
| Depreciation & amort. | -14 | -14 | -14 | -0 | -0 | -0 | -0 |
| EBIT | -868 | -642 | -262 | -279 | -238 | -112 | -135 |
| Net financials | -35 | -76 | -97 | -116 | -133 | -150 | -20 |
| Profit before tax | -903 | -718 | -359 | -395 | -371 | -262 | -155 |
| Tax | -225 | -146 | -48 | -88 | -82 | -58 | -34 |
| Net profit | -678 | -572 | -310 | -307 | -289 | -204 | -121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.115 | 823 | 741 | 771 | 817 | 853 | 879 |
| Equity | -178 | -750 | -1.061 | -1.368 | -1.657 | -1.861 | -1.982 |
| Long-term debt | 2 | 321 | 339 | 412 | 494 | 550 | 584 |
| Short-term debt | 1.293 | 1.573 | 1.802 | 2.139 | 2.474 | 2.715 | 2.861 |
| Total debt | 1.293 | 1.573 | 1.802 | 2.139 | 2.474 | 2.715 | 2.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2011 | — | — |
LB Management | Management | 2011 | — | — |
RB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEXIART HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 25.0% | 20.0% | 2014 | |
TOLBOE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Ralph Christensen | Management | 0 companies |
| Lars Bergmann | Management | 0 companies |
| Robert Byriel Riedel | Management | 0 companies |
| Henning Alf Christensen | Board of Directors | 0 companies |
| Susanne Elisabeth Tolboe | Board of Directors | 0 companies |
| Per Hjorth Tolboe | Chairman | 0 companies |
| Per Ubbe Vestergaard Pedersen | Board of Directors | 0 companies |