| Revenue | DKK 175K | -60% |
| EBITDA | DKK 92K | -67% |
| Net profit | DKK 86K | -68% |
| Total assets | DKK 952K | -19% |
| Equity | DKK 914K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 202 | 437 | 76 | 435 | 175 |
| Staff expenses | -120 | -120 | -134 | -159 | -82 |
| EBITDA | 82 | 317 | -58 | 276 | 92 |
| Depreciation & amort. | -2 | -4 | -7 | -8 | -4 |
| EBIT | 80 | 313 | -65 | 268 | 89 |
| Net financials | -7 | -64 | -27 | -2 | -3 |
| Profit before tax | 73 | 249 | -92 | 266 | 86 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 73 | 249 | -92 | 266 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.978 | 2.664 | 1.468 | 1.174 | 952 |
| Equity | 405 | 654 | 562 | 828 | 914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.573 | 2.009 | 906 | 346 | 37 |
| Total debt | 4.573 | 2.009 | 906 | 346 | 37 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
NB Audit | Audit | 2004 – 2011 |
EM Management | Management | 2004 – 2017 |
KM Management | Management | 1999 – 1999 |
JS Management | Management | 1999 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1999 – 2004 | |
| Board of Directors | 1999 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bruno Jensen | Audit | 0 companies |
| Edith Margrethe van der Aa Fløistrup | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Johan Schrøder | Management | 0 companies |
| Erik Dahl | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |