| Revenue | DKK -754K | +76% |
| EBITDA | DKK -4,1M | -156% |
| Net profit | DKK -4,4M | -105% |
| Total assets | DKK 7M | -21% |
| Equity | DKK 1,2M | -68% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | — | -351 | -253 | -429 | -754 |
| Staff expenses | -0 | -615 | -1.297 | -1.176 | -3.357 |
| EBITDA | -5 | -966 | -1.549 | -1.605 | -4.112 |
| Depreciation & amort. | -0 | 179 | 533 | 912 | -1.328 |
| EBIT | -5 | -1.145 | -2.083 | -2.518 | -5.440 |
| Net financials | 0 | -94 | -328 | -251 | -259 |
| Profit before tax | -5 | -1.239 | -2.411 | -2.769 | -5.699 |
| Tax | -1 | -324 | -584 | -597 | -1.252 |
| Net profit | -4 | -915 | -1.827 | -2.172 | -4.447 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.171 | 3.024 | 4.541 | 8.889 | 7.042 |
| Equity | 76 | -339 | -1.891 | 3.875 | 1.249 |
| Long-term debt | 0 | 0 | 1.767 | 2.107 | 2.368 |
| Short-term debt | 1.095 | 3.229 | 4.446 | 2.825 | 3.424 |
| Total debt | 1.095 | 3.229 | 6.213 | 4.932 | 5.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2013 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MH Management | Management | 2017 | — | — |
PA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Small Giants Group A/S | Company | 33.3% | 33.3% | 2018 |
| Individual | 15.0% | 15.0% | 2018 | |
Bilde & Co. ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 15.0% | 15.0% | 2017 | |
MOLESEN HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
SELSKABET AF 1. AUGUST 1931 A/S | Company | 15.0% | 15.0% | 2016 |
CGC HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
JF-H2005 ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Green Carlsen | Management | 0 companies |
| Christian Bevort | Chief Executive Officer | 0 companies |
| Martin Hasselbalch | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bernt Johan Qvistgaard Therp | Board of Directors | 0 companies |
| Tomas Højgaard Kjeldsen | Board of Directors | 0 companies |
| Jesper Sehested Lund | Board of Directors | 0 companies |
| Malte Christian Hestbech | Board of Directors | 0 companies |
| Martin Haugaard Olesen | Board of Directors | 0 companies |