| Revenue | DKK 5,9M | -83% |
| EBITDA | DKK 658K | -52% |
| Net profit | DKK -627K | -899% |
| Total assets | DKK 19,4M | +20% |
| Equity | DKK 157K | -15% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | — | — | 34.775 | 5.891 |
| Staff expenses | -0 | -0 | -4.609 | -5.232 |
| EBITDA | 0 | 0 | 1.380 | 658 |
| Depreciation & amort. | -0 | -0 | -539 | -561 |
| EBIT | 0 | 0 | 841 | 97 |
| Net financials | 0 | 0 | -729 | -786 |
| Profit before tax | 0 | 0 | 112 | -689 |
| Tax | -0 | -0 | 33 | -62 |
| Net profit | 0 | 0 | 78 | -627 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 0 | 0 | 16.086 | 19.360 |
| Equity | 0 | 0 | 184 | 157 |
| Long-term debt | 0 | 0 | 5.599 | 7.196 |
| Short-term debt | 0 | 0 | 10.085 | 11.851 |
| Total debt | 0 | 0 | 15.685 | 19.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2014 | — | — |
HØ Management | Management | 2012 | — | — |
FB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK Inv Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 15.0% | 15.0% | 2015 | |
BERGE INVEST ApS | Company | 25.0% | 20.0% | 2017 |
LKT HOLDING ApS | Company | 10.0% | 15.0% | 2017 |
FNBC Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Karl Thorup | Management | 0 companies |
| Hardy Østergaard Mortensen | Management | 0 companies |
| Flemming Bruun Vilhelmsen | Management | 0 companies |
| Peter Østergaard Mortensen | Board of Directors | 0 companies |
| Carsten Friis | Board of Directors | 0 companies |