| Revenue | — | — |
| EBITDA | DKK -400K | +84% |
| Net profit | DKK -585K | +79% |
| Total assets | DKK 4M | -35% |
| Equity | DKK 915K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.882 | 192 | -603 | — |
| Staff expenses | -5.948 | -2.902 | -1.867 | -735 |
| EBITDA | -2.067 | -3.411 | -2.480 | -400 |
| Depreciation & amort. | -1.013 | -537 | -112 | -0 |
| EBIT | -3.080 | -3.948 | -2.592 | -400 |
| Net financials | -90 | -127 | -134 | -58 |
| Profit before tax | -3.170 | -4.075 | -2.726 | -459 |
| Tax | -0 | 604 | -0 | 127 |
| Net profit | -3.170 | -4.678 | -2.726 | -585 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 10.125 | 7.434 | 6.087 | 3.969 |
| Equity | 449 | -4.230 | 1.500 | 915 |
| Long-term debt | 0 | 3.124 | 615 | 0 |
| Short-term debt | 9.676 | 11.664 | 4.587 | 3.054 |
| Total debt | 9.676 | 11.664 | 4.587 | 3.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
JB Management | Management | 1999 | — | — |
OF Management | Management | 1997 | — | — |
HL Management | Management | 2003 | — | — |
UC Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Anders Wallén | Management | 0 companies |
| John Bøjlund | Management | 0 companies |
| Ove Frederik Martin Storm | Management | 0 companies |
| Henrik Lasthein | Management | 0 companies |
| Ulf Carl-Erik Groth | Management | 0 companies |
| Carl Henrik Palm | Board of Directors | 0 companies |
| Nina Lasthein | Board of Directors | 0 companies |
| Sverker Jan Thomas Olofsson | Chairman | 0 companies |
| Thomas Ove Broberger | Board of Directors | 0 companies |
| Hadi Ghane | Board of Directors | 0 companies |
| Anders Olof Lönner | Board of Directors | 0 companies |
| Søren Pingel | Chairman | 0 companies |
| Inge Vidførle | Board of Directors | 0 companies |
| Peter Müller | Chairman | 0 companies |
| Birgit Gunilla Brunstedt | Chairman | 0 companies |
| Helén Jansson | Board of Directors | 0 companies |