| Revenue | DKK 6,7M | -63% |
| EBITDA | DKK -7,6M | -327% |
| Net profit | DKK -6,3M | -360% |
| Total assets | DKK 5,5M | -62% |
| Equity | DKK 871K | -92% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 17.970 | 13.406 | 13.919 | 15.009 | 18.266 | 6.701 |
| Staff expenses | -13.337 | -7.897 | -9.042 | -15.654 | -14.909 | -14.190 |
| EBITDA | 4.633 | 5.509 | 4.877 | -645 | 3.357 | -7.625 |
| Depreciation & amort. | -388 | -417 | -476 | -385 | -298 | -300 |
| EBIT | 4.245 | 5.092 | 4.402 | -1.030 | 3.060 | -7.925 |
| Net financials | 472 | 100 | -60 | -305 | 28 | -89 |
| Profit before tax | 4.716 | 5.192 | 4.341 | -1.335 | 3.088 | -8.015 |
| Tax | 1.191 | 1.310 | 1.102 | -306 | 678 | -1.761 |
| Net profit | 3.526 | 3.882 | 3.240 | -1.029 | 2.409 | -6.254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 19.974 | 13.758 | 21.932 | 15.328 | 14.543 | 5.521 |
| Equity | 2.951 | 5.634 | 8.873 | 7.844 | 10.253 | 871 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.514 | 7.676 | 12.659 | 7.390 | 3.517 | 4.650 |
| Total debt | 16.514 | 7.676 | 12.659 | 7.390 | 3.517 | 4.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2000 | — | — |
AN Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
HC Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACTION INTERNATIONAL A/S | Company | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Wagner | Management | 0 companies |
| Anne-Grethe Nygaard-Jensen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Hans Christoffersen | Management | 0 companies |
| Steen Raagaard Andersen | Chairman | 0 companies |
| Mikael Jensen | Board of Directors | 0 companies |
| Sven Niklas Delmar | Board of Directors | 0 companies |