| Revenue | DKK 3,2M | -6% |
| EBITDA | DKK 306K | -79% |
| Net profit | DKK -315K | -138% |
| Total assets | DKK 7,7M | +37% |
| Equity | DKK 603K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 81 | 162 | 1.580 | 1.396 | 3.369 | 3.165 |
| Staff expenses | -0 | -0 | -996 | -1.205 | -1.900 | -2.859 |
| EBITDA | -173 | 162 | 584 | 192 | 1.468 | 306 |
| Depreciation & amort. | 28 | -19 | -19 | -39 | -153 | -410 |
| EBIT | -200 | 143 | 564 | 153 | 1.316 | -105 |
| Net financials | -1 | -7 | -2 | -127 | -258 | -289 |
| Profit before tax | -201 | 136 | 562 | 26 | 1.058 | -394 |
| Tax | -0 | 8 | 140 | 6 | 224 | -79 |
| Net profit | -201 | 128 | 422 | 19 | 834 | -315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 87 | 371 | 1.182 | 3.249 | 5.644 | 7.738 |
| Equity | -121 | 7 | 429 | 84 | 918 | 603 |
| Long-term debt | 5 | 0 | 0 | 0 | 227 | 0 |
| Short-term debt | 203 | 364 | 753 | 3.069 | 4.416 | 7.132 |
| Total debt | 208 | 364 | 753 | 3.069 | 4.644 | 7.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2012 | — | — | |
JT Management | Management | 2014 | — | — |
MB Management | Management | 2011 | — | — |
PN Management | Management | 2015 | — | — |
MP Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAGH INVEST ApS | Company | 25.0% | 25.0% | 2015 |
Trillingsgaard Invest ApS | Company | 25.0% | 25.0% | 2015 |
KLEMMENSEN INVEST ApS | Company | 10.0% | 10.0% | 2015 |
SHUKR HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ochergreen Küchler Andersen | Audit | 0 companies |
| Jens Trillingsgaard | Management | 0 companies |
| Michael Baunhøj Lange | Management | 0 companies |
| Peter Nørskov Bergmann | Management | 0 companies |
| Martin Pagh Aarøe-Löfvall | Management | 0 companies |
| Moonis Kamil | Chairman | 0 companies |