| Revenue | DKK 21K | -99% |
| EBITDA | DKK -1,3M | -96% |
| Net profit | DKK -1,5M | +20% |
| Total assets | DKK 2,8M | -20% |
| Equity | DKK -3,5M | -77% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.466 | 9.752 | 12.637 | 7.695 | 2.903 | 3.559 | 21 |
| Staff expenses | -4.203 | -7.577 | -11.053 | -8.173 | -4.650 | -4.219 | -1.317 |
| EBITDA | 262 | 2.176 | 1.583 | -478 | -1.746 | -660 | -1.296 |
| Depreciation & amort. | 163 | -272 | -488 | -427 | -329 | -1.077 | -188 |
| EBIT | 99 | 1.903 | 1.095 | -904 | -2.076 | -1.737 | -1.484 |
| Net financials | -68 | -67 | -107 | -93 | -233 | -148 | -72 |
| Profit before tax | 32 | 1.837 | 988 | -998 | -2.309 | -1.885 | -1.556 |
| Tax | 13 | 428 | 239 | 31 | -164 | -0 | -50 |
| Net profit | 19 | 1.408 | 749 | -1.029 | -2.145 | -1.885 | -1.506 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.526 | 6.332 | 8.499 | 4.818 | 4.956 | 3.530 | 2.830 |
| Equity | 99 | 1.508 | 2.257 | -427 | -2.572 | -1.957 | -3.463 |
| Long-term debt | 2.222 | 1.326 | 2.716 | 1.577 | 0 | 944 | 4.805 |
| Short-term debt | 1.192 | 3.272 | 3.264 | 5.128 | 7.528 | 4.544 | 1.489 |
| Total debt | 3.414 | 4.597 | 5.980 | 5.128 | 7.528 | 5.488 | 6.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2019 | — | — |
RK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
27:03:20:01 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Klein Kofoed | Management | 0 companies |
| Rasmus Kofoed | Management | 0 companies |
| Martin Smidt Kristensen | Chairman | 0 companies |
| Villy Jæger | Board of Directors | 0 companies |
| Nicolai Nørregaard | Board of Directors | 0 companies |