| Revenue | DKK 2,3M | -56% |
| EBITDA | DKK -1,4M | -162% |
| Net profit | DKK -1,7M | -247% |
| Total assets | DKK 15,8M | +15% |
| Equity | DKK 3,3M | -34% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 4.209 | 5.327 | 2.347 |
| Staff expenses | -4.273 | -3.074 | -3.739 |
| EBITDA | -65 | 2.253 | -1.392 |
| Depreciation & amort. | -254 | -416 | -491 |
| EBIT | -319 | 1.838 | -1.883 |
| Net financials | -119 | -257 | -338 |
| Profit before tax | -438 | 1.581 | -2.220 |
| Tax | -0 | 422 | -514 |
| Net profit | -438 | 1.159 | -1.706 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 14.509 | 13.723 | 15.837 |
| Equity | 4.517 | 5.056 | 3.350 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 9.842 | 8.517 | 12.337 |
| Total debt | 9.842 | 8.517 | 12.337 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Audit | Audit | 1999 – 2000 |
VC Management | Management | 1999 – 2000 |
HS Management | Management | 2000 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2000 – 2005 | |
| Chairman | 2008 – 2015 | |
| Board of Directors | 1999 – 2000 | |
| Board of Directors | 2005 – 2013 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 1999 – 2000 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Schøler | Management | 0 companies |
| Klaus Rasmussen | Chairman | 0 companies |
| Lennart Harry Blomberg | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Øyvind Andersen | Board of Directors | 0 companies |
| Jörgen Skjöld | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Nils Sture Christer Wahlgren | Board of Directors | 0 companies |
| Magnus Daniel Salomonsson | Board of Directors | 0 companies |
| Magnus Persson | Chairman | 0 companies |