| Revenue | DKK 2M | -35% |
| EBITDA | DKK -2,8M | +11% |
| Net profit | DKK -7,1M | -80% |
| Total assets | DKK 5,6M | +20% |
| Equity | DKK 4,1M | +181% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Revenue | 923 | 3.072 | 2.009 |
| Staff expenses | -1.773 | -6.185 | -4.771 |
| EBITDA | -850 | -3.114 | -2.762 |
| Depreciation & amort. | -249 | -803 | -4.358 |
| EBIT | -1.099 | -3.917 | -7.120 |
| Net financials | -6 | -39 | -24 |
| Profit before tax | -1.105 | -3.957 | -7.144 |
| Tax | -0 | -0 | -36 |
| Net profit | -1.105 | -3.957 | -7.108 |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Total assets | 5.455 | 4.683 | 5.610 |
| Equity | 2.520 | 1.463 | 4.105 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 2.935 | 3.219 | 1.505 |
| Total debt | 2.935 | 3.219 | 1.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2015 | — | — |
VG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seier Capital Denmark A/S | Company | 66.7% | 66.7% | 2016 |
THOMAS HOLM MØLLER HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
THOMAS G. ARENTSEN HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
The Captain &Co IVS | Company | 66.7% | 66.7% | 2018 |
SEIER CAPITAL A/S | Company | 33.3% | 33.3% | 2015 |
HB Holding 2015 ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Michael Boserup | Management | 0 companies |
| Valdimar Geir Halldórsson | Chief Executive Officer | 0 companies |
| Niels-Erik Christensen | Board of Directors | 0 companies |
| Jens Ahrendt | Board of Directors | 0 companies |
| Thomas David Holm Møller | Chairman | 0 companies |