| Revenue | DKK -15K | +2113% |
| EBITDA | DKK -15K | -131% |
| Net profit | DKK -16K | -132% |
| Total assets | DKK 76K | -14% |
| Equity | DKK -177K | -10% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | -87 | -28 | -1 | -15 |
| Staff expenses | -0 | -50 | -50 | -0 |
| EBITDA | -87 | -78 | 49 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -87 | -78 | 49 | -15 |
| Net financials | -79 | -46 | -0 | -0 |
| Profit before tax | -166 | -124 | 49 | -16 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -166 | -124 | 49 | -16 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 3.004 | 101 | 89 | 76 |
| Equity | -86 | -210 | -161 | -177 |
| Long-term debt | 2.904 | 160 | 160 | 160 |
| Short-term debt | 186 | 152 | 90 | 93 |
| Total debt | 3.091 | 312 | 250 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2014 | — | — |
MF Management | Management | 2016 | — | — |
KG Management | Management | 2015 | — | — |
MK Management | Management | 2016 | — | — |
JO Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTER AQUA ADVANCE - IAA A/S | Company | 33.3% | 33.3% | 2015 |
OXYGUARD INTERNATIONAL A/S | Company | 10.0% | 10.0% | 2013 |
BOMEKO A/S | Company | 33.3% | 33.3% | 2013 |
LYKKEGAARD A/S | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jensen | Management | 0 companies |
| Michael Fog | Management | 0 companies |
| Klaus Gregers Lukassen | Management | 0 companies |
| Michael Kasper Vadgaard Jørgensen | Management | 0 companies |
| Jens Ole Olesen | Management | 0 companies |
| Brian Pharao Kristiansen | Board of Directors | 0 companies |
| Dan Brockdorff | Chairman | 0 companies |
| Henning Kongstad | Board of Directors | 0 companies |
| Paw Allan Tinghuus Petersen | Board of Directors | 0 companies |
| Jørgen Peter Wind | Board of Directors | 0 companies |