| Revenue | DKK 310,1M | -12% |
| EBITDA | DKK 3,6M | +109% |
| Net profit | DKK -26,5M | +69% |
| Total assets | DKK 121,2M | -26% |
| Equity | DKK 8,1M | -57% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 448.177 | 470.509 | 433.597 | 353.740 | 310.074 |
| Staff expenses | -183.363 | -190.006 | -193.380 | -222.563 | -153.067 |
| EBITDA | 62.129 | 71.719 | 53.927 | -38.137 | 3.577 |
| Depreciation & amort. | -79.495 | -79.300 | -65.825 | -51.703 | -31.340 |
| EBIT | -17.366 | -7.581 | -11.898 | -89.840 | -27.763 |
| Net financials | 1.095 | 1.105 | -2.302 | -2.263 | -1.345 |
| Profit before tax | -16.271 | -6.476 | -13.019 | -84.599 | -29.108 |
| Tax | -3.578 | -2.510 | -701 | 1.616 | -2.566 |
| Net profit | -12.693 | -3.966 | -12.318 | -86.215 | -26.542 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 427.430 | 279.349 | 226.636 | 163.511 | 121.221 |
| Equity | 253.415 | 132.203 | 94.885 | 19.101 | 8.125 |
| Long-term debt | 2.838 | 2.051 | 2.053 | 7.432 | 14.255 |
| Short-term debt | 169.638 | 145.095 | 129.698 | 133.226 | 94.842 |
| Total debt | 174.015 | 147.146 | 131.751 | 140.658 | 109.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2016 | — | — |
CW Management | Management | 2015 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BR Management | Management | 2015 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIE5 Holding 1 ApS | Company | 100.0% | 100.0% | 2017 |
KR 332 ApS | Company | 100.0% | 100.0% | 2015 |
TDC Holding A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Kolind Laustrup | Management | 0 companies |
| Camilla Winther | Management | 0 companies |
| Allan Krogsgaard Jakobsen | Chief Executive Officer | 0 companies |
| Jess Julin Ibsen | Chief Executive Officer | 0 companies |
| Bastian Rankløve | Management | 0 companies |
| Mads Vigh | Chief Executive Officer | 0 companies |
| Mads Møller | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Marina Lønning | Chairman | 0 companies |
| Pernille Lyngvold Erenbjerg | Chairman | 0 companies |
| Flemming Nørholm Nielsen | Board of Directors | 0 companies |
| Carsten Ringius | Board of Directors | 0 companies |
| Brian Sørensen | Board of Directors | 0 companies |
| Aksel Bjørn Møller | Board of Directors | 0 companies |
| Henrik Vestergaard Kastbjerg | Chairman | 0 companies |
| Jan Hove Sørensen | Deputy Chairman | 0 companies |
| Robert Rene Dogonowski | Board of Directors | 0 companies |
| Finn Henry Krusholm | Board of Directors | 0 companies |
| Kim Søgård Bering Kristensen | Board of Directors | 0 companies |
| Thomas Riis | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Deputy Chairman | 0 companies |
| Peer Nicki Lausen | Board of Directors | 0 companies |
| Mikael Kjærgaard | Board of Directors | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Peter Trier Schleidt | Board of Directors | 0 companies |
| Jens Munch-Hansen | Chairman | 0 companies |
| Louise Knauer Baroudy | Board of Directors | 0 companies |
| Erik Preben Holm | Deputy Chairman | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Leif Vestergaard | Chairman | 0 companies |