| Revenue | DKK 3,1M | +10% |
| EBITDA | DKK 707K | +330% |
| Net profit | DKK -389K | +77% |
| Total assets | DKK 3,4M | -32% |
| Equity | DKK -3,1M | -14% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 7.573 | 5.817 | 3.814 | 3.361 | 2.836 | 2.838 | 3.115 |
| Staff expenses | -3.829 | -3.640 | -3.391 | -3.468 | -3.556 | -3.146 | -2.208 |
| EBITDA | 3.744 | 2.177 | 423 | -107 | -720 | -307 | 707 |
| Depreciation & amort. | -1.018 | -1.063 | -1.221 | -1.224 | -1.229 | -1.113 | -730 |
| EBIT | 2.725 | 1.115 | -798 | -1.331 | -1.948 | -1.420 | -23 |
| Net financials | -762 | -313 | -214 | -171 | -149 | -199 | -126 |
| Profit before tax | 1.963 | 801 | -1.012 | -1.503 | -2.098 | -1.619 | -149 |
| Tax | 509 | 185 | -241 | -315 | 31 | 87 | 240 |
| Net profit | 1.454 | 616 | -771 | -1.188 | -2.129 | -1.706 | -389 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 15.086 | 15.536 | 12.161 | 10.877 | 6.040 | 4.950 | 3.360 |
| Equity | 1.954 | 2.570 | 1.799 | 612 | -1.037 | -2.744 | -3.132 |
| Long-term debt | 10.000 | 8.482 | 6.826 | 5.170 | 608 | 2.034 | 0 |
| Short-term debt | 3.132 | 4.362 | 3.536 | 5.095 | 6.469 | 5.660 | 6.492 |
| Total debt | 13.132 | 12.844 | 10.362 | 10.265 | 7.077 | 7.694 | 6.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 2017 | — | — |
CA Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYVANG HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Trade Republic ApS | Company | 10.0% | 10.0% | 2018 |
SKJOLDBJERGVEJ INVEST A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Holm | Management | 0 companies |
| Christian Anker Hansen | Unofficial title | 0 companies |
| Birgitte Andersen | Board of Directors | 0 companies |
| Arne Andersen | Chairman | 0 companies |
| Helge Andreas Busk | Chairman | 0 companies |