| Revenue | — | — |
| EBITDA | DKK -4M | -300% |
| Net profit | DKK 78M | +189% |
| Total assets | DKK 382M | +10% |
| Equity | DKK 354M | +27% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 0 | 0 | — | — |
| Staff expenses | -0 | -11.600 | -7.000 | -12.000 |
| EBITDA | -3.800 | -4.900 | 2.000 | -4.000 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -3.800 | -4.900 | 2.000 | -4.000 |
| Net financials | -14.100 | 16.700 | 24.000 | 82.000 |
| Profit before tax | -17.900 | 11.800 | 26.000 | 78.000 |
| Tax | -1.000 | -1.100 | -1.000 | -0 |
| Net profit | -16.900 | 12.900 | 27.000 | 78.000 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 477.600 | 356.000 | 347.000 | 382.000 |
| Equity | 215.800 | 247.100 | 278.000 | 354.000 |
| Long-term debt | 95.700 | 63.500 | 17.000 | 15.000 |
| Short-term debt | 166.100 | 42.400 | 52.000 | 13.000 |
| Total debt | 261.800 | 105.900 | 69.000 | 28.000 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
MH Deputy | Deputy | 2017 – 2019 |
MU Deputy | Deputy | 2017 – 2019 |
AB Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
PR Management | Management | 2018 – 2019 |
Pl Management | Management | 2015 – 2019 |
CE Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
JJ Management | Management | 2014 – 2014 |
SM Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2015 – 2018 | |
| Chairman | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 100% | 100% | 2018 | |
| Company | 0% | 0% | 1903 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hansen | Deputy | 0 companies |
| Martin Uno Mogensen | Deputy | 0 companies |
| Allan Bach Pedersen | Chief Executive Officer | 0 companies |
| Peter Rathsach | Management | 0 companies |
| Peter le Fèvre | Management | 0 companies |
| Christian Engsted | Chief Executive Officer | 0 companies |
| Jan Johan Kühl | Management | 0 companies |
| Søren Mygind Eskildsen | Management | 0 companies |
| Dante Razzano | Board of Directors | 0 companies |
| Lars Stilling Pedersen | Board of Directors | 0 companies |
| Otto Ottosen | Board of Directors | 0 companies |
| Thomas Ola Strömstedt | Board of Directors | 0 companies |
| Per Olle Håkan Borgvall | Board of Directors | 0 companies |
| Kurt Grüner Vacker | Board of Directors | 0 companies |
| John Crostarosa Mowinckel | Chairman | 0 companies |
| Mario Balestrazzi | Board of Directors | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |
| Dario Carlo Fumagalli | Board of Directors | 0 companies |
| Thomas Voss | Chairman | 0 companies |