| Revenue | DKK 42K | -107% |
| EBITDA | DKK -302K | +59% |
| Net profit | DKK -251K | +56% |
| Total assets | DKK 842K | -58% |
| Equity | DKK -91K | -157% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 635 | 1.504 | 993 | -645 | 42 |
| Staff expenses | -408 | -509 | -376 | -96 | -344 |
| EBITDA | 227 | 996 | 617 | -741 | -302 |
| Depreciation & amort. | -187 | -250 | -250 | -12 | -0 |
| EBIT | 39 | 746 | 367 | -753 | -302 |
| Net financials | 113 | 85 | 92 | 16 | -19 |
| Profit before tax | 152 | 831 | 459 | -738 | -321 |
| Tax | 63 | 202 | 100 | -162 | -70 |
| Net profit | 90 | 628 | 359 | -575 | -251 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.674 | 3.693 | 1.751 | 1.993 | 842 |
| Equity | 1.098 | 1.226 | 1.085 | 160 | -91 |
| Long-term debt | 0 | 185 | 109 | 0 | 0 |
| Short-term debt | 2.513 | 2.202 | 485 | 1.724 | 933 |
| Total debt | 2.513 | 2.386 | 595 | 1.724 | 933 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
UP Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
MC Chief Executive Officer | Chief Executive Officer | 2009 – 2014 |
SL Management | Management | 2002 – 2004 |
DB Unofficial title | Unofficial title | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2006 – 2017 | |
| Board of Directors | 2006 – 2017 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2000 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Permin Boss | Chief Executive Officer | 0 companies |
| Marcel Christensen | Chief Executive Officer | 0 companies |
| Steen Lauge Kokkenborg | Management | 0 companies |
| Dines Benned Jensen | Unofficial title | 0 companies |
| Henriette Honorè Feldborg-Zethner | Board of Directors | 0 companies |
| Jeannette Christel Koch | Board of Directors | 0 companies |
| Henrik Feldborg-Zethner | Chairman | 0 companies |
| Teddy Brandt Kierkegaard | Board of Directors | 0 companies |