| Revenue | DKK 2,3M | +1052% |
| EBITDA | DKK 632K | +733% |
| Net profit | DKK 168K | -84% |
| Total assets | DKK 5,6M | +28% |
| Equity | DKK 2,5M | +7% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Revenue | -982 | -4.939 | 204 | 2.350 |
| Staff expenses | -1.647 | -1 | -304 | -1.717 |
| EBITDA | -2.629 | -4.938 | -100 | 632 |
| Depreciation & amort. | -0 | -0 | -0 | -309 |
| EBIT | -2.629 | -4.938 | -100 | 323 |
| Net financials | -130 | -0 | 1.453 | -107 |
| Profit before tax | -2.760 | -4.938 | 1.353 | 216 |
| Tax | -605 | -939 | 298 | 48 |
| Net profit | -2.155 | -3.999 | 1.055 | 168 |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Total assets | 4.502 | 2.155 | 4.394 | 5.618 |
| Equity | 3.345 | -654 | 2.323 | 2.491 |
| Long-term debt | 0 | 0 | 0 | 1.595 |
| Short-term debt | 1.157 | 2.809 | 2.071 | 1.532 |
| Total debt | 1.157 | 2.809 | 2.071 | 3.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2017 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
CSC Capital Holding ApS | Company | 33.3% | 33.3% | 2016 |
KØBSTÆDERNES FORSIKRING, GENSIDIG | Company | 100.0% | 100.0% | 2017 |
KR 332 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Warburg Nielsen | Management | 0 companies |
| Torben Moos | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Anders Hestbech | Chairman | 0 companies |
| Louise Fleckenstein | Chairman | 0 companies |
| Martin Møller Buk | Board of Directors | 0 companies |
| Sune Stürup Mikkelsen | Chairman | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Morten Jepsen | Board of Directors | 0 companies |