| Revenue | DKK -927K | -175% |
| EBITDA | DKK -4,4M | -2028% |
| Net profit | DKK -5,1M | +57% |
| Total assets | DKK 9,5M | +1% |
| Equity | DKK -1,5M | -243% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -480 | 265 | -512 | -1.311 | -817 | 1.238 | -927 |
| Staff expenses | -0 | -685 | -431 | -206 | -390 | -1.012 | -3.429 |
| EBITDA | -480 | -419 | -943 | -1.517 | -1.207 | 226 | -4.356 |
| Depreciation & amort. | -9 | -33 | -34 | -477 | -1.386 | -13.893 | -780 |
| EBIT | -489 | -452 | -976 | -1.994 | -2.593 | -13.667 | -5.136 |
| Net financials | -6 | -8 | 0 | -68 | 45 | -696 | -1.123 |
| Profit before tax | -495 | -461 | -976 | -2.062 | -2.548 | -14.363 | -6.259 |
| Tax | -121 | -115 | -224 | -496 | -708 | -2.685 | -1.202 |
| Net profit | -374 | -346 | -752 | -1.566 | -1.839 | -11.678 | -5.057 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 175 | 1.852 | 3.592 | 10.780 | 14.749 | 9.408 | 9.491 |
| Equity | -224 | 1.680 | 3.428 | 8.098 | 8.468 | 1.083 | -1.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.088 | 2.654 |
| Short-term debt | 399 | 172 | 164 | 2.682 | 5.728 | 5.236 | 8.386 |
| Total debt | 399 | 172 | 164 | 2.682 | 5.728 | 8.324 | 11.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2017 | |
VC Holding II ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2017 | |
I.B-L HOLDING A/S | Company | 90.0% | 90.0% | 2018 |
| Individual | 10.0% | 10.0% | 2017 | |
P.M. Daells Invest A/S | Company | 5.0% | 5.0% | 2017 |
Vintage Cloud Steenbeck A/S | Company | 10.0% | 10.0% | 2017 |
WIN ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Magni Englesson | Management | 0 companies |
| Hannibal David André Wedel Fléron | Board of Directors | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Board of Directors | 0 companies |
| Patrick Timothy Crowley | Board of Directors | 0 companies |
| Kenneth Larsen | Board of Directors | 0 companies |
| Thomas Knudsen | Board of Directors | 0 companies |