| Revenue | DKK 1M | +15% |
| EBITDA | DKK 218K | -28% |
| Net profit | DKK -86K | -98% |
| Total assets | DKK 973K | -34% |
| Equity | DKK 121K | -42% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.177 | 463 | 916 | 1.080 | 876 | 1.006 |
| Staff expenses | -652 | -367 | -291 | -472 | -573 | -788 |
| EBITDA | 525 | 96 | 320 | 602 | 303 | 218 |
| Depreciation & amort. | -380 | -306 | -0 | -309 | -305 | -276 |
| EBIT | 145 | -210 | 320 | 293 | -2 | -58 |
| Net financials | -124 | -78 | -67 | -51 | -41 | -28 |
| Profit before tax | 21 | -288 | 253 | 242 | -43 | -86 |
| Tax | 8 | -65 | 53 | 65 | -0 | -0 |
| Net profit | 14 | -222 | 201 | 177 | -43 | -86 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 2.351 | 1.874 | 1.965 | 1.891 | 1.463 | 973 |
| Equity | 95 | -127 | 73 | 250 | 207 | 121 |
| Long-term debt | 1.658 | 1.426 | 1.130 | 822 | 525 | 174 |
| Short-term debt | 598 | 576 | 762 | 820 | 732 | 678 |
| Total debt | 2.256 | 2.002 | 1.892 | 1.641 | 1.257 | 852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2012 | — | — |
FV Management | Management | 2016 | — | — |
JK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Haugaard | Management | 0 companies |
| Finn Viktor Smith | Management | 0 companies |
| Jakob Korsgaard Romeyke | Management | 0 companies |
| Steen Christiansen | Board of Directors | 0 companies |
| Mikael Helmer Vester | Board of Directors | 0 companies |
| Jens Gunder Klokhøj | Board of Directors | 0 companies |