| Revenue | DKK 145K | -159% |
| EBITDA | DKK 145K | +159% |
| Net profit | DKK -1,6M | -126% |
| Total assets | DKK 17,6M | -46% |
| Equity | DKK 17,5M | -34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -70 | -8 | -9 | -8 | -246 | 145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -8 | -9 | -8 | -246 | 145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -8 | -9 | -8 | -246 | 145 |
| Net financials | 1.371 | 1.788 | 1.555 | 15.512 | 6.455 | -1.767 |
| Profit before tax | 1.360 | 1.780 | 1.546 | 15.505 | 6.209 | -1.622 |
| Tax | 30 | -5 | -7 | -8 | -5 | 3 |
| Net profit | 1.330 | 1.785 | 1.552 | 15.513 | 6.214 | -1.625 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 12.492 | 14.253 | 15.862 | 25.293 | 32.449 | 17.584 |
| Equity | 1.490 | 3.275 | 4.828 | 20.340 | 26.554 | 17.529 |
| Long-term debt | 10.840 | 10.840 | 10.840 | 4.840 | 4.840 | 0 |
| Short-term debt | 161 | 138 | 194 | 112 | 1.055 | 55 |
| Total debt | 11.001 | 10.978 | 11.034 | 4.952 | 5.895 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2011 | — | — |
LB Unofficial title | Unofficial title | 2018 | — | — |
DO Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FICA HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
Mokoni ApS | Company | 20.0% | 20.0% | 2015 |
DENNIS ODGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Birkjær Nielsen | Management | 0 companies |
| Lars Brinkmann | Unofficial title | 0 companies |
| Dennis Odgaard | Management | 0 companies |
| Morten Lykke | Board of Directors | 0 companies |
| Dennis Hauschild Grünberger | Board of Directors | 0 companies |
| Birgith Bonde Nielsen | Board of Directors | 0 companies |
| Morten Kollerup Nielsen | Board of Directors | 0 companies |