| Revenue | DKK -800K | -27% |
| EBITDA | DKK 646K | +225% |
| Net profit | DKK -919K | +18% |
| Total assets | DKK 7M | +5% |
| Equity | DKK 189K | -83% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.088 | 321 | -518 | 646 | -1.104 | -800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.088 | 593 | 1.088 | 321 | -518 | 646 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.088 | 593 | 1.088 | 321 | -518 | 646 |
| Net financials | 51 | -119 | 84 | 71 | -3 | -104 |
| Profit before tax | 1.139 | 202 | -434 | 717 | -1.106 | -904 |
| Tax | 14 | 15 | 27 | 27 | 18 | 15 |
| Net profit | 1.125 | 187 | -461 | 690 | -1.124 | -919 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 5.643 | 7.195 | 4.246 | 5.044 | 6.598 | 6.951 |
| Equity | 1.816 | 2.004 | 1.543 | 2.232 | 1.108 | 189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.827 | 5.191 | 2.703 | 2.812 | 5.490 | 6.762 |
| Total debt | 3.827 | 5.191 | 2.703 | 2.812 | 5.490 | 6.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2013 | — | — |
AM Management | Management | 2011 | — | — |
RS Founder | Founder | 2011 | — | — |
RS Management | Management | 2011 | — | — |
WJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mønsted | Management | 0 companies |
| Ask Michael Munck | Management | 0 companies |
| Richard Stel | Founder | 0 companies |
| Richard Stel | Management | 0 companies |
| Wietze Jan Hoekstra | Management | 0 companies |
| Peter Schaumburg-Müller | Board of Directors | 0 companies |
| Lars Juhl | Board of Directors | 0 companies |
| Kornelis Koolhof | Board of Directors | 0 companies |
| Marcus Nieuwland | Board of Directors | 0 companies |