| Revenue | DKK -7,3M | +498% |
| EBITDA | DKK -9,5M | -204% |
| Net profit | DKK -8,9M | -249% |
| Total assets | DKK 19,8M | +33% |
| Equity | DKK 3,7M | -27% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6.924 | 2.407 | -126 | -1.225 | -7.322 |
| Staff expenses | -9.116 | -8.284 | -0 | -0 | -0 |
| EBITDA | 4.964 | 620 | -1.802 | -3.120 | -9.493 |
| Depreciation & amort. | -663 | -647 | -0 | -0 | -0 |
| EBIT | 4.301 | -27 | -1.802 | -3.120 | -9.493 |
| Net financials | -87 | -63 | -86 | -150 | -1.811 |
| Profit before tax | 4.214 | -90 | -1.887 | -3.270 | -11.304 |
| Tax | 1.055 | -24 | -449 | -732 | -2.436 |
| Net profit | 3.159 | -65 | -1.438 | -2.538 | -8.868 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 19.706.321 | 11.845 | 9.568 | 14.883 | 19.806 |
| Equity | 11.142 | 9.077 | 7.639 | 5.101 | 3.733 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.393 | 2.622 | 1.929 | 9.782 | 16.073 |
| Total debt | 8.393 | 2.622 | 1.929 | 9.782 | 16.073 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
SM Management | Management | 2007 – 2018 |
VC Management | Management | 1996 – 1996 |
RN Management | Management | 2018 – 2018 |
AB Management | Management | 1996 – 2007 |
NJ Audit | Audit | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2011 – 2016 | |
| Deputy Chairman | 2015 – 2018 | |
| Chairman | 1999 – 2005 | |
| Deputy Chairman | 2012 – 2015 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2016 – 2018 | |
| Deputy Chairman | 2011 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2011 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Juul Jørgensen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| René Normann Christensen | Management | 0 companies |
| Allan Banke | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Keld Mandix Thorsen | Chairman | 0 companies |
| Peter Jensen | Deputy Chairman | 0 companies |
| Poul Møller Andersen | Chairman | 0 companies |
| Jens Christian Nielsen | Deputy Chairman | 0 companies |
| Knud Aage Hansen | Board of Directors | 0 companies |
| Jesper Cort Banke | Board of Directors | 0 companies |
| Kennet Vandel Hansen | Board of Directors | 0 companies |
| Henrik Blegvad Funk | Chairman | 0 companies |
| Per Birk-Sørensen | Deputy Chairman | 0 companies |