| Revenue | DKK 285K | +93% |
| EBITDA | DKK -288K | +42% |
| Net profit | DKK -941K | -28% |
| Total assets | DKK 923K | -38% |
| Equity | DKK -665K | -27% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 278 | 102 | -35 | 148 | 285 |
| Staff expenses | -596 | -176 | -547 | -641 | -572 |
| EBITDA | -318 | -74 | -582 | -493 | -288 |
| Depreciation & amort. | -42 | -42 | -42 | -84 | -49 |
| EBIT | -360 | -116 | -624 | -577 | -337 |
| Net financials | 39 | -117 | -59 | -124 | -147 |
| Profit before tax | -321 | -233 | -683 | -702 | -484 |
| Tax | -67 | -51 | -0 | 35 | 457 |
| Net profit | -254 | -182 | -683 | -736 | -941 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 2.433 | 1.778 | 1.616 | 1.494 | 923 |
| Equity | 872 | 896 | 212 | -524 | -665 |
| Long-term debt | 0 | 100 | 442 | 1.210 | 19 |
| Short-term debt | 1.561 | 882 | 1.404 | 2.018 | 1.569 |
| Total debt | 1.561 | 882 | 1.404 | 2.018 | 1.588 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SJ Management | Management | 2016 – 2020 |
BD Management | Management | 2015 – 2016 |
FA Management | Management | 2014 – 2015 |
AS Management | Management | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2014 – 2014 | |
| Chairman | 2014 – 2015 | |
| Chairman | 2016 – 2020 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Jakobsen | Management | 0 companies |
| Bjarke Dam | Management | 0 companies |
| Frank Amdi Rasmussen | Management | 0 companies |
| Anne Sejer Kriegbaum | Management | 0 companies |
| Gaute Mikkel Nyfelt Høgh | Board of Directors | 0 companies |
| Allan Dam | Chairman | 0 companies |
| Mogens Birkebæk | Chairman | 0 companies |
| Michael Thomas Flaherty | Board of Directors | 0 companies |
| Henrik Leth Møller | Chairman | 0 companies |