| Revenue | DKK 2,1M | +945% |
| EBITDA | DKK 2,1M | +945% |
| Net profit | DKK 482K | +132% |
| Total assets | DKK 69K | -100% |
| Equity | DKK -2,1M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 769 | 1.098 | 781 | 972 | 203 | 2.124 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 572 | 1.098 | 781 | 972 | 203 | 2.124 |
| Depreciation & amort. | -463 | -794 | -794 | -794 | -850 | -807 |
| EBIT | 109 | 304 | -13 | 177 | -647 | 1.317 |
| Net financials | -467 | -441 | -525 | -231 | -861 | -834 |
| Profit before tax | -358 | -137 | -538 | -53 | -1.507 | 482 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -358 | -137 | -538 | -53 | -1.507 | 482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 20.352 | 19.692 | 19.243 | 18.244 | 17.478 | 69 |
| Equity | -358 | -496 | -1.034 | -1.087 | -2.594 | -2.112 |
| Long-term debt | 19.095 | 18.359 | 17.542 | 16.806 | 17.828 | 0 |
| Short-term debt | 1.615 | 1.829 | 2.734 | 2.525 | 2.244 | 2.181 |
| Total debt | 20.710 | 20.188 | 20.276 | 19.331 | 20.072 | 2.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2011 | — | — |
ML Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Havnegade Capital ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørballe Mikkelsen | Management | 0 companies |
| Morten Larsen Snede | Management | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Board of Directors | 0 companies |
| Marianne Schelde | Board of Directors | 0 companies |
| Thor Stadil | Chairman | 0 companies |