| Revenue | DKK -8K | -6% |
| EBITDA | DKK -8K | +6% |
| Net profit | DKK -1,1M | -20% |
| Total assets | DKK 82K | -90% |
| Equity | DKK -4,3M | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | — | — | -22 | — | -3 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -653 | -720 | -22 | -14 | 1.772 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -653 | -720 | -22 | -14 | 1.772 | -8 | -8 |
| Net financials | -640 | -703 | -591 | -42 | -3.478 | -883 | -1.878 |
| Profit before tax | -658 | -717 | -613 | -56 | -1.706 | -891 | -1.065 |
| Tax | -3 | -2 | 5 | -0 | -0 | 7 | 16 |
| Net profit | -655 | -715 | -618 | -56 | -1.706 | -898 | -1.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 390 | 388 | 96 | 55 | 0 | 795 | 82 |
| Equity | -175 | -390 | -1.008 | -1.064 | -2.332 | -3.230 | -4.312 |
| Long-term debt | 558 | 760 | 1.092 | 1.106 | 2.325 | 2.464 | 2.612 |
| Short-term debt | 8 | 18 | 13 | 13 | 8 | 15 | 27 |
| Total debt | 565 | 778 | 1.105 | 1.119 | 2.332 | 2.479 | 2.639 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Management | Management | 2012 | — | — |
AF Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER BANG INVEST ApS | Company | 33.3% | 33.3% | 2016 |
FABRICIUS INVEST ApS | Company | 5.0% | 5.0% | 2016 |
BECOME A/S | Company | 5.0% | 5.0% | 2016 |
Jull Ludvigsen ApS | Company | 33.3% | 33.3% | 2016 |
THOMAS KRAGH HOLDING EGÅ ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Dam Jensen | Management | 0 companies |
| Andreas Fabricius Rasmussen | Management | 0 companies |
| Jesper Bang Jørgensen | Chairman | 0 companies |
| Bjarke Juul Bekhøj | Board of Directors | 0 companies |
| Thomas Kragh | Board of Directors | 0 companies |
| Frank Jull Ludvigsen | Chairman | 0 companies |
| Martin Bjørn Madsen | Board of Directors | 0 companies |