| Revenue | DKK -1,3M | +14% |
| EBITDA | DKK -1,3M | -14% |
| Net profit | DKK -18,1M | -1785% |
| Total assets | DKK 18,4M | -24% |
| Equity | DKK -4,3M | -131% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Revenue | -53 | -1.158 | -1.318 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -53 | -1.158 | -1.318 |
| Depreciation & amort. | -0 | -48 | -63 |
| EBIT | -53 | -1.206 | -1.381 |
| Net financials | 384 | 1.905 | -17.088 |
| Profit before tax | 331 | 699 | -18.469 |
| Tax | -0 | -378 | -335 |
| Net profit | 331 | 1.076 | -18.134 |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Total assets | 20.351 | 24.268 | 18.449 |
| Equity | 12.731 | 13.808 | -4.326 |
| Long-term debt | 7.270 | 7.270 | 7.270 |
| Short-term debt | 350 | 3.191 | 6.887 |
| Total debt | 7.620 | 10.461 | 14.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2017 | — | — |
PS Management | Management | 2017 | — | — |
KS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJERT PRIVATE EQUITY A/S | Company | 20.0% | 20.0% | 2015 |
HERSE 5 ApS | Company | 10.0% | 10.0% | 2015 |
PRS HOLDING A/S | Company | 5.0% | 5.0% | 2015 |
GARANT AALBORG A/S | Company | 25.0% | 25.0% | 2018 |
T. Kruse ApS | Company | 15.0% | 15.0% | 2015 |
Gulventreprise Danmark A/S | Company | 5.0% | 5.0% | 2017 |
SKRIVER HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
HERSE 4 ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Andreas Jensen Herse | Management | 0 companies |
| Per Sørensen | Management | 0 companies |
| Kristian Skriver Laustsen | Management | 0 companies |
| Henrik Fristrup Jensen | Board of Directors | 0 companies |
| Tonny Kruse | Board of Directors | 0 companies |
| René Herse | Board of Directors | 0 companies |
| Jan Engmark | Chairman | 0 companies |
| Anders Buchwald Hansen | Chairman | 0 companies |
| Inge Nørregaard Rasmussen | Board of Directors | 0 companies |