| Revenue | DKK 5M | -14% |
| EBITDA | DKK -640K | -1114% |
| Net profit | DKK -1M | -143% |
| Total assets | DKK 1,4M | -24% |
| Equity | DKK -2,4M | -73% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.234 | 4.606 | 5.837 | 6.012 | 6.317 | 5.815 | 4.998 |
| Staff expenses | -4.119 | -5.272 | -5.576 | -5.780 | -6.116 | -5.752 | -5.638 |
| EBITDA | 115 | -666 | 261 | 232 | 202 | 63 | -640 |
| Depreciation & amort. | -101 | -176 | -215 | -220 | -261 | -302 | -267 |
| EBIT | 15 | -842 | 46 | 12 | -59 | -239 | -907 |
| Net financials | -32 | -70 | -77 | -69 | -71 | -77 | -105 |
| Profit before tax | -17 | -913 | -31 | -57 | -130 | -316 | -1.012 |
| Tax | -6 | -94 | -0 | -0 | -0 | 100 | -0 |
| Net profit | -11 | -819 | -31 | -57 | -130 | -416 | -1.012 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.730 | 2.145 | 2.081 | 2.317 | 2.384 | 1.831 | 1.383 |
| Equity | 69 | -750 | -781 | -839 | -968 | -1.384 | -2.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.661 | 2.894 | 2.862 | 3.156 | 3.352 | 3.215 | 3.779 |
| Total debt | 2.661 | 2.894 | 2.862 | 3.156 | 3.352 | 3.215 | 3.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.P. Invest ApS | Company | 25.0% | 25.0% | 2012 |
ATLAS HOLDING DANMARK ApS | Company | 25.0% | 25.0% | 2014 |
KASPER KALLE JØRGENSEN HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
LDP TRADING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Jørgensen | Management | 0 companies |
| Majbrit Palm | Chairman | 0 companies |
| Hans Henrik Palm | Chairman | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |
| Henrik Øgendahl | Board of Directors | 0 companies |
| Bo Bjerrum Hansen | Board of Directors | 0 companies |