| Revenue | DKK -76K | -164% |
| EBITDA | DKK -76K | -164% |
| Net profit | DKK -76K | -205% |
| Total assets | DKK 45K | -79% |
| Equity | DKK -1,7M | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | -384 | 202 | 120 | -76 |
| Staff expenses | -1.049 | -523 | -0 | -0 |
| EBITDA | -1.433 | -321 | 120 | -76 |
| Depreciation & amort. | -251 | 1.293 | 0 | -0 |
| EBIT | -1.684 | -1.615 | 120 | -76 |
| Net financials | -99 | -43 | -47 | 0 |
| Profit before tax | -989 | -1.657 | 72 | -76 |
| Tax | 397 | 397 | -0 | -0 |
| Net profit | -1.386 | -2.054 | 72 | -76 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 2.176 | 176 | 220 | 45 |
| Equity | -886 | -1.741 | -1.669 | -1.745 |
| Long-term debt | 369 | 271 | 0 | 0 |
| Short-term debt | 2.692 | 1.646 | 1.889 | 1.790 |
| Total debt | 3.061 | 1.917 | 1.889 | 1.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2012 | — | — |
AV Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brandstifter A/S | Company | 25.0% | 25.0% | 2013 |
MØLLER SILKEBORG HOLDING ApS | Company | 0.0% | 5.0% | 2012 |
JUNIOR MØLLER HOLDING ApS | Company | 0.0% | 5.0% | 2012 |
KEN PEDERSEN HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
SILKEBORG ERHVERVSINVEST ApS | Company | 33.3% | 33.3% | 2013 |
SILKEBORG EJENDOMSINVEST ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Vestergaard Møller | Management | 0 companies |
| Anders Vestergaard Møller | Management | 0 companies |
| Hans Rindom Hansen | Board of Directors | 0 companies |
| Claus Roste | Board of Directors | 0 companies |
| Henrik Holst Christensen | Board of Directors | 0 companies |
| Ken Pedersen | Board of Directors | 0 companies |