| Revenue | DKK -23K | +13% |
| EBITDA | DKK -23K | -12% |
| Net profit | DKK -1,3M | -6% |
| Total assets | DKK 2,8M | +5% |
| Equity | DKK -11,4M | -13% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | -71 | 0 | 0 | 0 | -20 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -71 | 0 | 0 | 0 | -20 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -71 | 0 | 0 | 0 | -20 | -22 |
| Net financials | 0 | -3.772 | -9.015 | -963 | -1.249 | -1.318 |
| Profit before tax | -71 | -3.772 | -9.015 | -962 | -1.269 | -1.341 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -71 | -3.772 | -9.015 | -962 | -1.269 | -1.341 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 9.516 | 10.478 | 2.490 | 2.598 | 2.716 | 2.847 |
| Equity | 4.929 | 1.206 | -7.809 | -8.771 | -10.040 | -11.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.587 | 9.272 | 10.299 | 11.369 | 12.756 | 14.227 |
| Total debt | 4.587 | 9.272 | 10.299 | 11.369 | 12.756 | 14.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H & L INVEST ApS | Company | 33.3% | 33.3% | 2013 |
EXECUTIVE CAPITAL I A/S | Company | 15.0% | 15.0% | 2013 |
URBACH ApS | Company | 10.0% | 10.0% | 2013 |
FLCM ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Bak | Chief Executive Officer | 0 companies |
| Jørn Rosenmeier | Chief Executive Officer | 0 companies |
| Michael Evald Jørgensen | Chief Executive Officer | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Knud Martin Trolle | Board of Directors | 0 companies |