| Revenue | DKK -728K | -267% |
| EBITDA | DKK -940K | -344% |
| Net profit | DKK -1,2M | -32967% |
| Total assets | DKK 295K | -95% |
| Equity | DKK 75K | -93% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | -223 | 211 | 437 | -728 |
| Staff expenses | -159 | -130 | -51 | -212 |
| EBITDA | -382 | 80 | 385 | -940 |
| Depreciation & amort. | -25 | -52 | -265 | -357 |
| EBIT | -407 | 28 | 120 | -1.297 |
| Net financials | 0 | -85 | -114 | -49 |
| Profit before tax | -407 | -57 | 6 | -1.347 |
| Tax | -92 | -13 | 2 | -117 |
| Net profit | -315 | -44 | 4 | -1.230 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 3.079 | 6.551 | 5.422 | 295 |
| Equity | 685 | 1.001 | 1.005 | 75 |
| Long-term debt | 2.000 | 2.940 | 0 | 0 |
| Short-term debt | 394 | 2.595 | 4.400 | 220 |
| Total debt | 2.394 | 5.535 | 4.400 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VL Management | Management | 2019 | — | — |
TK Management | Management | 2017 | — | — |
PC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2017 | |
GLOBAL BUSINESS PLAN ApS | Company | 100.0% | 100.0% | 2018 |
CS HOLDING AF 1974 ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 100.0% | 100.0% | 2019 | |
MAXIMA EJENDOMSINVEST ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Lyneborg Thøgersen | Management | 0 companies |
| Thomas Kanstrup Christensen | Management | 0 companies |
| Paul Christen Bredahl | Management | 0 companies |
| Claus Sønniksen | Chairman | 0 companies |
| Claus Jessen | Board of Directors | 0 companies |
| Allan Damkjær-Bruun | Chairman | 0 companies |
| Hanna Maria Semerson-Bredahl | Board of Directors | 0 companies |
| Anette Roesgaard Sønniksen | Chairman | 0 companies |
| Martin Raaby Skou | Board of Directors | 0 companies |