| Revenue | DKK -111K | +81% |
| EBITDA | DKK -111K | -81% |
| Net profit | DKK -5,9M | -2700% |
| Total assets | DKK 26K | -100% |
| Equity | DKK -4,6M | -473% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -327 | 0 | — | 0 | 25 | 0 | — | -151 | -152 | -61 | -111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -327 | 0 | 0 | 0 | 25 | 0 | 0 | -151 | -152 | -61 | -111 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.362 |
| EBIT | -327 | 0 | 0 | 0 | 25 | 0 | 0 | -151 | -152 | -61 | -6.473 |
| Net financials | -116 | -292 | -321 | -328 | -5 | -96 | -158 | -185 | -199 | -208 | -219 |
| Profit before tax | -442 | -292 | -321 | -328 | 20 | -96 | -158 | -336 | -351 | -269 | -6.692 |
| Tax | -111 | -133 | -81 | -75 | 4 | -21 | -35 | -75 | -78 | -59 | -817 |
| Net profit | -331 | -159 | -240 | -253 | 15 | -75 | -123 | -262 | -274 | -210 | -5.875 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 3.445 | 3.368 | 3.578 | 4.338 | 6.038 | 6.831 | 6.771 | 6.625 | 6.482 | 26 |
| Equity | -251 | -410 | -650 | -891 | 2.186 | 2.111 | 1.988 | 1.726 | 1.453 | 1.243 | -4.632 |
| Long-term debt | 2.495 | 3.129 | 3.448 | 0 | 1.323 | 2.029 | 1.218 | 1.279 | 1.404 | 0 | 3.769 |
| Short-term debt | 262 | 260 | 96 | 4.008 | 255 | 1.047 | 2.602 | 2.793 | 2.892 | 4.422 | 4.658 |
| Total debt | 2.757 | 3.390 | 3.544 | 4.008 | 1.578 | 3.076 | 3.820 | 4.072 | 4.296 | 4.422 | 4.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2011 | — | — |
JB Management | Management | 2014 | — | — |
MG Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SS 2001 ApS | Company | 20.0% | 20.0% | 2015 |
Locadi ApS | Company | 10.0% | 10.0% | 2017 |
B. DESIGN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Shareholdervalue ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Kalstrup | Management | 0 companies |
| Jens Bernstorff Schrøder | Management | 0 companies |
| Morten Grau Lilly Christensen | Management | 0 companies |
| Allan Bengtsen | Chairman | 0 companies |
| Steen Skallebæk | Board of Directors | 0 companies |
| Michele Lizette Lykke | Chairman | 0 companies |
| Henning Nørgaard Klausen | Chairman | 0 companies |