| Revenue | DKK -190K | -28% |
| EBITDA | DKK -190K | +28% |
| Net profit | DKK 1M | -87% |
| Total assets | DKK 633K | -76% |
| Equity | DKK 552K | -78% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.113 | -3.653 | 3.382 | -2.830 | -1.611 | -688 | -264 | -190 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8.150 | -19.787 | -18.972 | -13.299 | -4.570 | -688 | -264 | -190 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.150 | -19.787 | -18.972 | -13.299 | -4.570 | -688 | -264 | -190 |
| Net financials | 14.064 | 33.671 | 47.784 | 25.437 | 29.791 | 2.796 | 8.555 | 1.237 |
| Profit before tax | 5.914 | 13.884 | 28.813 | 12.138 | 25.221 | 2.108 | 8.290 | 1.048 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5.914 | 13.884 | 28.813 | 12.138 | 25.221 | 2.108 | 8.290 | 1.048 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 60.685 | 90.524 | 112.246 | 73.222 | 18.790 | 17.406 | 2.639 | 633 |
| Equity | 60.446 | 90.274 | 111.032 | 72.884 | 18.605 | 17.214 | 2.504 | 552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 239 | 250 | 1.214 | 338 | 185 | 193 | 136 | 81 |
| Total debt | 239 | 250 | 1.214 | 338 | 185 | 193 | 136 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2011 | |
OGA HOLDING ApS | Company | 5.0% | 5.0% | 2011 |
SCHIELDER HOLDING ApS | Company | 5.0% | 5.0% | 2011 |
ZENO ApS | Company | 5.0% | 5.0% | 2011 |
GRABOW ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jensen | Unofficial title | 0 companies |
| Peter Franks | Board of Directors | 0 companies |
| Rune Højby Kock | Board of Directors | 0 companies |
| Rasmus Nørgaard | Chairman | 0 companies |
| Bo Holse Rasmussen | Board of Directors | 0 companies |
| Steen Sønderby | Board of Directors | 0 companies |
| Mikkel Bülow-Lehnsby | Board of Directors | 0 companies |