| Revenue | DKK 47,9M | -19% |
| EBITDA | DKK 4,8M | +121% |
| Net profit | DKK -8,8M | +82% |
| Total assets | DKK 135,3M | +1% |
| Equity | DKK 14,6M | +167% |
| Employees | 51 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 59.183 | 59.024 | 47.925 |
| Staff expenses | -60.753 | -81.198 | -43.169 |
| EBITDA | -1.570 | -22.174 | 4.756 |
| Depreciation & amort. | -7.834 | -24.505 | -6.439 |
| EBIT | -9.404 | -46.679 | -1.683 |
| Net financials | -5.594 | -3.031 | -7.080 |
| Profit before tax | -14.998 | -49.710 | -8.763 |
| Tax | 4.895 | -0 | -0 |
| Net profit | -19.893 | -49.710 | -8.763 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 170.092 | 134.541 | 135.264 |
| Equity | 28.033 | -21.677 | 14.560 |
| Long-term debt | 81.136 | 82.778 | 64.883 |
| Short-term debt | 50.949 | 56.823 | 49.853 |
| Total debt | 132.085 | 139.601 | 114.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2009 | — | — |
NF Management | Management | 2015 | — | — |
RS Management | Management | 2001 | — | — |
MV Management | Management | 2010 | — | — |
| Audit | 2001 | — | — | |
CW Management | Management | 2007 | — | — |
PA Management | Management | 2001 | — | — |
FS Management | Management | 2001 | — | — |
SP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2016 | |
Datoselskabet af 1. juli 2008 ApS | Company | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brouer | Management | 0 companies |
| Niels Frederiksen | Management | 0 companies |
| Rune Schytt-Nielsen | Management | 0 companies |
| Morten Vedel Kruse | Management | 0 companies |
| Bai & Lidegaard Registreret Revisionsaktieselskab | Audit | 0 companies |
| Christoph Wilhelm Adrian | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Flemming Sørensen | Management | 0 companies |
| Søren Pedersen | Management | 0 companies |
| Stefan Bieber | Board of Directors | 0 companies |
| Børge Jørgensen | Board of Directors | 0 companies |
| Morten Stadil | Chairman | 0 companies |
| Christoph Wilhelm Adrian | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jørgen Peter Ahlman Jensen | Board of Directors | 0 companies |
| Ulrich Schweiker | Board of Directors | 0 companies |
| Flemming Bjerregaard Rasmussen | Board of Directors | 0 companies |
| Søren Damgaard | Board of Directors | 0 companies |
| Arne Berg Lorenzen | Board of Directors | 0 companies |
| Klavs Kamuk | Chairman | 0 companies |
| Michael Hohn | Board of Directors | 0 companies |
| Jesper Brøting | Chairman | 0 companies |
| Thomas Wind | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Guido Bollue | Chairman | 0 companies |
| Martin Billhardt | Board of Directors | 0 companies |
| Jørgen Merrild Bie | Board of Directors | 0 companies |