| Revenue | DKK 304K | +40% |
| EBITDA | DKK -791K | +22% |
| Net profit | DKK -820K | +44% |
| Total assets | DKK 2,2M | -10% |
| Equity | DKK -1,7M | -96% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.053 | 1.215 | 863 | 217 | 304 |
| Staff expenses | -1.703 | -1.470 | -1.449 | -1.234 | -1.095 |
| EBITDA | 350 | -255 | -586 | -1.017 | -791 |
| Depreciation & amort. | 28 | -34 | -23 | -13 | -22 |
| EBIT | 322 | -289 | -609 | -1.030 | -813 |
| Net financials | 36 | 36 | -83 | -212 | -7 |
| Profit before tax | 357 | -126 | -374 | -1.243 | -820 |
| Tax | 90 | 63 | 159 | 222 | -0 |
| Net profit | 268 | -190 | -533 | -1.464 | -820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.777 | 2.823 | 2.615 | 2.467 | 2.213 |
| Equity | 1.570 | 1.140 | 607 | -857 | -1.677 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.207 | 1.682 | 2.008 | 3.324 | 3.890 |
| Total debt | 1.207 | 1.682 | 2.008 | 3.324 | 3.890 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Audit | 1990 – 2012 | |
HF Management | Management | 2012 – 2014 |
KS Management | Management | 2014 – 2017 |
BS Management | Management | 1990 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1990 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2004 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2004 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bent Pedersen | Audit | 0 companies |
| Heidi Foss Jensen | Management | 0 companies |
| Karsten Skov Mühlbach | Management | 0 companies |
| Børge Skouborg | Management | 0 companies |
| Lone Skov Johansen | Board of Directors | 0 companies |