| Revenue | DKK 31,4M | +233% |
| EBITDA | DKK 5,1M | +223% |
| Net profit | DKK -2,1M | -298% |
| Total assets | DKK 45,9M | +5% |
| Equity | DKK 2,1M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.367 | 9.416 | 31.365 |
| Staff expenses | -2.242 | -7.835 | -26.262 |
| EBITDA | 125 | 1.581 | 5.102 |
| Depreciation & amort. | -243 | -1.435 | -5.884 |
| EBIT | -118 | 147 | -781 |
| Net financials | -140 | -849 | -1.906 |
| Profit before tax | -258 | -703 | -2.688 |
| Tax | 189 | -172 | -575 |
| Net profit | -447 | -531 | -2.113 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 14.613 | 43.619 | 45.932 |
| Equity | 2.835 | 2.805 | 2.114 |
| Long-term debt | 5.712 | 22.302 | 21.993 |
| Short-term debt | 5.920 | 18.513 | 21.824 |
| Total debt | 11.632 | 40.815 | 43.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Koefoed | Audit | 0 companies |
| Annelise Maj Starzec | Board of Directors | 0 companies |
| Peter Hertz | Chairman | 0 companies |
| Peter Friis | Board of Directors | 0 companies |
| Niels Øxenhave Nielsen | Board of Directors | 0 companies |
| Kurt Kokhauge Larsen | Board of Directors | 0 companies |
| Lars Viggo Jensen | Board of Directors | 0 companies |
| Leif Jørn Tullberg | Board of Directors | 0 companies |
| John Frederik Thomsen | Board of Directors | 0 companies |
| Palle Flackeberg | Board of Directors | 0 companies |
| Anders Maj | Board of Directors | 0 companies |
| Bernt Jørgensen | Board of Directors | 0 companies |
| Børge Christensen | Board of Directors | 0 companies |
| Hans Frederiksen | Board of Directors | 0 companies |