| Revenue | DKK -232K | +168% |
| EBITDA | DKK -232K | -168% |
| Net profit | DKK 16,1M | +640% |
| Total assets | DKK 9M | -21% |
| Equity | DKK 8,1M | +201% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -248 | -224 | -333 | -270 | -121 | -87 | -232 |
| Staff expenses | -193 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -441 | -220 | -333 | -270 | -127 | -87 | -232 |
| Depreciation & amort. | -0 | -12 | -22 | -36 | -18 | -12 | -0 |
| EBIT | -441 | -233 | -355 | -306 | -145 | -99 | -232 |
| Net financials | -2.675 | -3.327 | -3.376 | -2.465 | -8.169 | -2.883 | 16.438 |
| Profit before tax | -3.116 | -3.559 | -3.731 | -2.771 | -8.314 | -2.981 | 16.206 |
| Tax | 842 | 444 | 250 | 250 | -0 | -0 | 99 |
| Net profit | -3.958 | -4.003 | -3.981 | -3.021 | -8.314 | -2.981 | 16.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 30.438 | 21.103 | 17.918 | 16.745 | 11.291 | 11.440 | 9.015 |
| Equity | 14.295 | 10.292 | 6.311 | 3.290 | -5.024 | -8.005 | 8.101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.132 | 6.608 | 5.209 | 4.476 | 3.543 | 3.631 | 914 |
| Total debt | 12.132 | 6.608 | 5.209 | 4.476 | 3.543 | 3.631 | 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Unofficial title | Unofficial title | 2018 | — | — |
MS Management | Management | 2011 | — | — |
EN Audit | Audit | 1984 | — | — |
FP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FB Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Svensson | Unofficial title | 0 companies |
| Malene Schmidt | Management | 0 companies |
| Erik Nexøe | Audit | 0 companies |
| Frederik Peter Hasselkjær | Chief Executive Officer | 0 companies |
| Flemming Breinholt | Management | 0 companies |
| Leo Emdal Alexandersen | Board of Directors | 0 companies |
| Jørgen Bjerre | Board of Directors | 0 companies |
| Jørn Kristian Meldgaard | Board of Directors | 0 companies |
| Inge Tove Petersen | Board of Directors | 0 companies |
| Torben Henrik Ridiger Gerlach | Board of Directors | 0 companies |
| Jens Søndergaard | Board of Directors | 0 companies |
| Louise Eeg-Schmidt | Board of Directors | 0 companies |
| Kamthorn Ounhirunskul | Board of Directors | 0 companies |
| Jens Bang Liebst | Board of Directors | 0 companies |
| Karen Else Rigmor Schmidt | Board of Directors | 0 companies |
| Jens Christian Lorenzen | Board of Directors | 0 companies |