| Revenue | DKK -3,6M | +175% |
| EBITDA | DKK -8M | -62% |
| Net profit | DKK -10,9M | -67% |
| Total assets | DKK 6,4M | -54% |
| Equity | DKK -9,5M | -754% |
| Employees | 11 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 10 | -258 | 297 | -2.235 | -944 | -1.305 | -3.584 |
| Staff expenses | -0 | -0 | -54 | -2.422 | -3.352 | -3.568 | -4.372 |
| EBITDA | 10 | -258 | 182 | -4.889 | -4.296 | -4.911 | -7.977 |
| Depreciation & amort. | -36 | -78 | -107 | -282 | -572 | -578 | -2.853 |
| EBIT | -26 | -336 | 75 | -5.171 | -4.868 | -5.489 | -10.830 |
| Net financials | -18 | -9 | -179 | -835 | -1.163 | -1.047 | -1.194 |
| Profit before tax | -44 | -344 | -104 | -6.006 | -6.031 | -6.536 | -12.024 |
| Tax | -0 | -0 | -114 | 114 | -993 | -0 | -1.081 |
| Net profit | -44 | -344 | 9 | -6.119 | -5.037 | -6.536 | -10.943 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 300 | 3.290 | 8.424 | 13.837 | 13.514 | 13.882 | 6.363 |
| Equity | 81 | -264 | 2.745 | 326 | -4.711 | 1.452 | -9.491 |
| Long-term debt | 0 | 0 | 0 | 9.876 | 10.447 | 8.751 | 8.904 |
| Short-term debt | 220 | 3.554 | 5.679 | 3.635 | 7.778 | 3.679 | 6.950 |
| Total debt | 220 | 3.554 | 5.679 | 13.511 | 18.225 | 12.430 | 15.854 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2016 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
DK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HL Management | Management | 2012 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 66.7% | 66.7% | 2017 | |
FLEMMING ØSTERGAARD MANAGEMENT A/S | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 | |
CONTINENTAL EJENDOMME A/S | Company | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Kampp Madsen | Management | 0 companies |
| Allan Krogh Jensen | Chief Executive Officer | 0 companies |
| Dan Kjærgaard Corfitzen | Chief Executive Officer | 0 companies |
| Helgi Larsen | Management | 0 companies |
| Ole Munk | Chief Executive Officer | 0 companies |
| Jákup Lamhauge | Chairman | 0 companies |
| Lars Larsen | Chairman | 0 companies |
| Morten Angelo Johansen | Board of Directors | 0 companies |
| Marise Rørsgaard | Chairman | 0 companies |
| Nikolaj Ammentorp Østergaard | Chairman | 0 companies |