| Revenue | DKK -2,1M | +4% |
| EBITDA | DKK -5,6M | -20% |
| Net profit | DKK -5,7M | -18% |
| Total assets | DKK 2,1M | +58% |
| Equity | DKK -1,5M | +41% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2018 | 2019 | 2019 |
|---|---|---|---|---|---|
| Revenue | -7 | -8 | 354 | -2.000 | -2.072 |
| Staff expenses | -0 | -0 | -561 | -2.697 | -3.217 |
| EBITDA | -7 | -8 | -207 | -4.697 | -5.638 |
| Depreciation & amort. | -0 | -0 | -386 | -49 | -0 |
| EBIT | -7 | -8 | -593 | -4.746 | -5.638 |
| Net financials | -0 | -0 | -1 | -63 | -50 |
| Profit before tax | -8 | -8 | -594 | -4.809 | -5.688 |
| Tax | -1 | -2 | -0 | 9 | -0 |
| Net profit | -6 | -6 | -594 | -4.818 | -5.688 |
| Item | 2015 | 2016 | 2018 | 2019 | 2019 |
|---|---|---|---|---|---|
| Total assets | 392 | 393 | 352 | 1.310 | 2.075 |
| Equity | 55 | 48 | -46 | -2.488 | -1.456 |
| Long-term debt | 328 | 328 | 0 | 306 | 246 |
| Short-term debt | 9 | 17 | 397 | 3.492 | 3.284 |
| Total debt | 337 | 344 | 397 | 3.798 | 3.530 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MA Management | Management | 2012 – 2017 |
HG Management | Management | 2012 – 2017 |
CS Chief Executive Officer | Chief Executive Officer | 2017 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2017 – 2018 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2020 – 2020 | |
| Board of Directors | 2018 – 2021 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2012 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 5–9.99% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 5–9.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mohamed Azzouzi | Management | 0 companies |
| Henning Gericke | Management | 0 companies |
| Casper Svensson | Chief Executive Officer | 0 companies |
| Steen Mørkøv Kristiansen | Chairman | 0 companies |
| Jesper Amsinck | Board of Directors | 0 companies |
| Lars Mørkøv Harding Kristiansen | Board of Directors | 0 companies |
| Søren Torben Hvalsø | Chairman | 0 companies |
| Omar Ahmad | Board of Directors | 0 companies |
| Thomas Høgh Marschall | Chairman | 0 companies |
| Morten Juul Therkildsen | Board of Directors | 0 companies |