| Revenue | DKK -713K | -8% |
| EBITDA | DKK -1,3M | +35% |
| Net profit | DKK -2,5M | +32% |
| Total assets | DKK 2,3M | -41% |
| Equity | DKK -3,4M | -144% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Revenue | -472 | -745 | -774 | -713 |
| Staff expenses | -996 | -142 | -1.183 | -566 |
| EBITDA | -1.468 | -887 | -1.957 | -1.279 |
| Depreciation & amort. | -0 | -0 | -2.612 | -522 |
| EBIT | -1.468 | -887 | -4.569 | -1.801 |
| Net financials | -14 | -134 | -200 | -258 |
| Profit before tax | -1.482 | -1.020 | -4.769 | -2.059 |
| Tax | -320 | -221 | -1.051 | 463 |
| Net profit | -1.162 | -799 | -3.717 | -2.522 |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Total assets | 541 | 4.214 | 3.944 | 2.321 |
| Equity | -592 | 433 | -1.384 | -3.385 |
| Long-term debt | 995 | 3.520 | 4.689 | 5.403 |
| Short-term debt | 138 | 247 | 639 | 303 |
| Total debt | 1.133 | 3.767 | 5.329 | 5.706 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PC Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
SL Chief Executive Officer | Chief Executive Officer | 2017 – 2019 |
KB Management | Management | 2016 – 2020 |
KM Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Individual | 10–14.99% | 10–14.99% | 2017 | |
| Individual | 10–14.99% | 10–14.99% | 2017 | |
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Coleman | Chief Executive Officer | 0 companies |
| Stephen Leslie Arnold | Chief Executive Officer | 0 companies |
| Kasper Borregaard Strange Lorenzen | Management | 0 companies |
| Kristopher Michael Damgaard-Bochlas | Management | 0 companies |
| Philip Graham Wright | Board of Directors | 0 companies |
| Briand Joseph Beausoleil | Board of Directors | 0 companies |
| Jacob Højmark Nielsen | Board of Directors | 0 companies |
| Rune Borregaard Helsinghof | Board of Directors | 0 companies |