| Revenue | DKK -263K | +220% |
| EBITDA | DKK -263K | -216% |
| Net profit | DKK -637K | -16% |
| Total assets | DKK 1,5M | -8% |
| Equity | DKK 923K | -41% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | 1.014 | -655 | -119 | 1.892 | 654 | -82 | -263 |
| Staff expenses | -0 | -224 | -694 | -567 | -609 | -153 | -1 | -0 |
| EBITDA | -37 | 790 | -1.349 | -686 | 1.283 | 501 | -83 | -263 |
| Depreciation & amort. | -0 | 90 | -348 | -467 | -654 | -665 | -612 | -405 |
| EBIT | -37 | 700 | -1.697 | -1.154 | 629 | -163 | -695 | -668 |
| Net financials | 0 | 0 | -6 | -14 | -14 | -10 | -11 | -122 |
| Profit before tax | -37 | 700 | -1.703 | -1.167 | 615 | -173 | -706 | -790 |
| Tax | -0 | 162 | -405 | -240 | 138 | -37 | -155 | -153 |
| Net profit | -37 | 538 | -1.297 | -928 | 476 | -136 | -551 | -637 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 44 | 2.006 | 2.029 | 2.114 | 2.116 | 2.339 | 1.606 | 1.472 |
| Equity | 43 | 581 | 1.783 | 1.756 | 2.247 | 2.111 | 1.560 | 923 |
| Long-term debt | 0 | 1.120 | 0 | 0 | 0 | 0 | 0 | 500 |
| Short-term debt | 0 | 143 | 246 | 358 | -131 | 228 | 46 | 49 |
| Total debt | 0 | 1.263 | 246 | 358 | -131 | 228 | 46 | 549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2015 | — | — |
MH Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JER HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
PECLA HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
M OG B HOLDING DRAGØR ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
FRAVIS HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
MES HOLDING II ApS | Company | 10.0% | 10.0% | 2015 |
EMNI HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
Capivar ApS | Company | 5.0% | 5.0% | 2015 |
HANNELORE OG FINDUS ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Byskov | Management | 0 companies |
| Michael Hjorth-Westh | Management | 0 companies |
| Søren Erichsen | Board of Directors | 0 companies |
| Benny Rhe Hansen | Board of Directors | 0 companies |
| Tom Palving Larsen | Board of Directors | 0 companies |
| Finn Fabricius | Chairman | 0 companies |
| Frank Visti Møbjerg | Chairman | 0 companies |
| Claus Karup Rasmussen | Board of Directors | 0 companies |