| Revenue | DKK 4,3M | -22% |
| EBITDA | DKK 49K | -84% |
| Net profit | DKK -125K | -920% |
| Total assets | DKK 4M | -12% |
| Equity | DKK 3,1M | -4% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 4.772 | 4.914 | 5.475 | 5.470 | 4.280 |
| Staff expenses | -4.790 | -4.592 | -4.592 | -5.165 | -4.231 |
| EBITDA | -257 | -1.075 | 565 | 304 | 49 |
| Depreciation & amort. | -0 | -239 | -262 | -270 | -194 |
| EBIT | -257 | -1.314 | 303 | 34 | -145 |
| Net financials | -50 | -13 | -20 | -14 | -14 |
| Profit before tax | -307 | -1.326 | 283 | 20 | -159 |
| Tax | -64 | -293 | 63 | 5 | -34 |
| Net profit | -243 | -1.034 | 220 | 15 | -125 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 2.930 | 4.240 | 4.961 | 4.537 | 3.994 |
| Equity | 1.752 | 714 | 3.232 | 3.248 | 3.123 |
| Long-term debt | 0 | 2.299 | 86 | 26 | 0 |
| Short-term debt | 1.144 | 1.208 | 1.643 | 1.264 | 871 |
| Total debt | 1.178 | 3.526 | 1.729 | 1.289 | 871 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LE Management | Management | 2014 – 2015 |
KK Management | Management | 2014 – 2014 |
HP Management | Management | 2015 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2014 – 2019 | |
| Board of Directors | 2014 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Erikstrup | Management | 0 companies |
| Karsten Koch Jensen | Management | 0 companies |
| Hans Pinnerup Nielsen | Management | 0 companies |
| Henrik Asmus Angel | Board of Directors | 0 companies |
| Peer Mejsig | Board of Directors | 0 companies |
| Anders Fiil Tarp | Chairman | 0 companies |
| Poul Ravn Tarp | Chairman | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |