| Revenue | DKK 1,2M | +228% |
| EBITDA | DKK 1,2M | +228% |
| Net profit | DKK -438K | +57% |
| Total assets | DKK 12,6M | -9% |
| Equity | DKK -1,8M | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 655 | 760 | 441 | 1.111 | 359 | 1.177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 413 | 760 | 441 | 1.111 | 359 | 1.177 |
| Depreciation & amort. | -318 | -635 | -635 | -645 | -740 | -733 |
| EBIT | 96 | 125 | -194 | 466 | -381 | 444 |
| Net financials | -321 | -216 | -127 | -198 | -639 | -881 |
| Profit before tax | -226 | -91 | -321 | 268 | -1.019 | -438 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -226 | -91 | -321 | 268 | -1.019 | -438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 16.132 | 16.066 | 15.069 | 14.516 | 13.927 | 12.633 |
| Equity | -226 | -317 | -638 | -371 | -1.390 | -1.828 |
| Long-term debt | 14.649 | 13.920 | 13.190 | 12.461 | 13.343 | 0 |
| Short-term debt | 1.709 | 2.464 | 2.517 | 2.425 | 1.974 | 14.460 |
| Total debt | 16.357 | 16.383 | 15.708 | 14.887 | 15.318 | 14.460 |
| 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 |