| Revenue | DKK 4K | -100% |
| EBITDA | DKK -1,1M | -1287% |
| Net profit | DKK -2,9M | -282% |
| Total assets | DKK 4M | -5% |
| Equity | DKK 906K | -50% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -25 | 345 | 592 | 1.178 | 1.187 | 1.226 | 4 |
| Staff expenses | -0 | -496 | -618 | -1.176 | -1.185 | -1.132 | -1.121 |
| EBITDA | -25 | -151 | -26 | 2 | 2 | 94 | -1.117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -151 | -26 | 2 | 2 | 94 | -1.117 |
| Net financials | -1.277 | -3.057 | -3.195 | 336 | -1.911 | -844 | -1.558 |
| Profit before tax | -1.302 | -3.208 | -3.222 | 339 | -1.909 | -750 | -2.675 |
| Tax | -2 | -133 | -114 | -114 | -115 | 12 | 235 |
| Net profit | -1.299 | -3.076 | -3.107 | 452 | -1.794 | -762 | -2.910 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.127 | 3.886 | 3.488 | 2.217 | 5.029 | 4.242 | 4.013 |
| Equity | 1.102 | -1.974 | -5.081 | -4.629 | 2.577 | 1.816 | 906 |
| Long-term debt | 5.000 | 2.574 | 5.681 | 5.186 | 0 | 0 | 0 |
| Short-term debt | 25 | 3.286 | 618 | 1.659 | 2.451 | 2.426 | 3.107 |
| Total debt | 5.025 | 5.860 | 6.299 | 6.845 | 2.451 | 2.426 | 3.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2012 | — | — |
WB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERMAID CAPITAL DENMARK A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kell Bo Jürgensen | Management | 0 companies |
| Werner Bruhn | Management | 0 companies |
| Allan Jepsen | Board of Directors | 0 companies |
| Hans Friedrich Jürgensen | Board of Directors | 0 companies |
| Ib Rossen Nissen | Board of Directors | 0 companies |
| Nis Møller | Board of Directors | 0 companies |
| Peter Boris Fleggaard | Board of Directors | 0 companies |