| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -142,8M | +69% |
| Total assets | DKK 3,1M | — |
| Equity | DKK -631,9M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -0 | -0 | 1.839.800 | 2.043.000 | 1.900.000 | — | 0 |
| Staff expenses | -0 | -0 | -1.083.600 | -1.124.900 | -1.107.000 | -0 | -0 |
| EBITDA | -0 | -0 | 99.800 | -157.000 | -14.500 | 0 | 0 |
| Depreciation & amort. | -0 | -0 | -51.900 | -67.100 | -306.200 | -0 | -0 |
| EBIT | -0 | -0 | 47.900 | -224.100 | -320.700 | 0 | 0 |
| Net financials | -4 | -0 | -97.300 | -106.200 | -124.900 | -468.000 | -142.802 |
| Profit before tax | -4 | -1 | -49.400 | -330.300 | -445.500 | -468.000 | -142.802 |
| Tax | -0 | -0 | -2.500 | -4.300 | -77.400 | -0 | -5 |
| Net profit | -3 | -1 | -47.000 | -326.000 | -368.100 | -468.000 | -142.797 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 506 | 410 | 2.729.100 | 2.414.600 | 2.435.700 | 0 | 3.124 |
| Equity | 332 | 409 | 460.400 | 134.000 | -213.100 | -676.000 | -631.853 |
| Long-term debt | 0 | 0 | 1.624.500 | 1.609.500 | 1.938.400 | 0 | 0 |
| Short-term debt | 174 | 0 | 644.300 | 671.100 | 710.500 | 1.000 | 4.545 |
| Total debt | 174 | 0 | 2.268.700 | 2.280.700 | 2.648.800 | 1.000 | 4.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2013 | — | — |
QL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AX IV EG INV 1 ApS | Company | 90.0% | 90.0% | 2019 |
Camelot Bidco ApS | Company | 15.0% | 15.0% | 2019 |
AX IV SD INV 1 ApS | Company | 10.0% | 10.0% | 2015 |
AX IV SD INV 2 ApS | Company | 10.0% | 10.0% | 2015 |
AX IV EG INV 2 ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Frydensberg Rasmussen | Management | 0 companies |
| Quentin Lathuille | Chief Executive Officer | 0 companies |
| Per Asmund Christensen | Chairman | 0 companies |
| Jesper Lauenborg Breitenstein | Board of Directors | 0 companies |
| Peter Nyegaard | Board of Directors | 0 companies |
| Christian Bamberger Bro | Chairman | 0 companies |
| Klaus René Møller | Board of Directors | 0 companies |
| Deep Shah | Deputy Chairman | 0 companies |
| Petri Oksanen | Chairman | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |