| Revenue | DKK -19K | -10% |
| EBITDA | DKK -19K | +10% |
| Net profit | DKK -561K | -80% |
| Total assets | DKK 1,8M | -13% |
| Equity | DKK -793K | -242% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 37 | -215 | -855 | -97 | -21 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | -215 | -855 | -97 | -21 | -19 |
| Depreciation & amort. | -4 | -52 | -269 | -274 | -269 | -269 |
| EBIT | 41 | -266 | -1.124 | -371 | -290 | -288 |
| Net financials | 0 | -18 | -38 | -144 | -22 | -273 |
| Profit before tax | 41 | -284 | -1.162 | -516 | -312 | -561 |
| Tax | 9 | 9 | -0 | -0 | -0 | -0 |
| Net profit | 32 | -293 | -1.162 | -516 | -312 | -561 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 93 | 2.643 | 2.699 | 2.365 | 2.089 | 1.814 |
| Equity | 48 | -245 | 320 | 85 | -232 | -793 |
| Long-term debt | 0 | 100 | 107 | 2.148 | 2.202 | 2.488 |
| Short-term debt | -44 | 2.788 | 2.273 | 132 | 119 | 120 |
| Total debt | -44 | 2.888 | 2.380 | 2.281 | 2.321 | 2.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WO Management | Management | 2012 | — | — |
SJ Management | Management | 2012 | — | — |
TA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2014 | |
FRYLAND ApS | Company | 5.0% | 5.0% | 2015 |
SYDKYSTEN MA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
J. LANGKILDE HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
NOTES ApS | Company | 25.0% | 25.0% | 2015 |
NORTRITION ApS | Company | 5.0% | 5.0% | 2016 |
TORERO HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
MESULA HOLDING S.M.B.A. | Company | 10.0% | 10.0% | 2014 |
AFT ApS | Company | 10.0% | 10.0% | 2014 |
GRIBSKOV HOLDING S.M.B.A. | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Walther Oppenlænder | Management | 0 companies |
| Svenning Juhl | Management | 0 companies |
| Trine Albers Huusfeldt | Management | 0 companies |
| Mikael Glud | Board of Directors | 0 companies |
| Bjørn Meier | Chairman | 0 companies |
| Bo Larsen | Board of Directors | 0 companies |