| Revenue | DKK 211K | -57% |
| EBITDA | DKK -355K | -20% |
| Net profit | DKK -630K | -22% |
| Total assets | DKK 1,1M | -28% |
| Equity | DKK 677K | +127% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.075 | 902 | 463 | 493 | 211 |
| Staff expenses | -654 | -697 | -620 | -787 | -566 |
| EBITDA | 421 | 206 | -157 | -295 | -355 |
| Depreciation & amort. | 338 | -176 | -103 | -144 | -243 |
| EBIT | 82 | 29 | -260 | -439 | -598 |
| Net financials | -63 | 32 | -53 | -78 | -31 |
| Profit before tax | 19 | 62 | -313 | -517 | -630 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 19 | 62 | -313 | -517 | -630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 462 | 337 | 1.123 | 1.594 | 1.150 |
| Equity | -414 | -550 | -47 | 299 | 677 |
| Long-term debt | 177 | 0 | 0 | 0 | 0 |
| Short-term debt | 699 | 887 | 1.170 | 1.295 | 473 |
| Total debt | 876 | 887 | 1.170 | 1.295 | 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Knudsen | Chief Executive Officer | 0 companies |
| Kirsten Søndergaard Rasmussen | Management | 0 companies |
| Per Okkerstrøm Meklenborg | Board of Directors | 0 companies |
| Jørgen Mundbjerg Koldsø | Chairman | 0 companies |
| Morten Sejrskilde Pedersen | Board of Directors | 0 companies |
| Hans-Ole Jessen | Board of Directors | 0 companies |
| Per Rønnow Kjær | Board of Directors | 0 companies |
| Michael Rehling Hedegaard | Board of Directors | 0 companies |
| Michael Kristiansen | Board of Directors | 0 companies |