| Revenue | DKK 1,1M | +29% |
| EBITDA | DKK 532K | -40% |
| Net profit | DKK 399K | -41% |
| Total assets | DKK 1,6M | -34% |
| Equity | DKK 606K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.570 | 1.476 | 854 | 888 | 1.145 |
| Staff expenses | -1.762 | -907 | -0 | -0 | -613 |
| EBITDA | 808 | 570 | 854 | 888 | 532 |
| Depreciation & amort. | -16 | -17 | -4 | -1 | -0 |
| EBIT | 793 | 553 | 850 | 887 | 532 |
| Net financials | -1 | -11 | -0 | -0 | -8 |
| Profit before tax | 791 | 542 | 850 | 887 | 524 |
| Tax | 120 | 140 | 209 | 211 | 125 |
| Net profit | 672 | 402 | 641 | 676 | 399 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.912 | 2.730 | 2.664 | 2.452 | 1.614 |
| Equity | 359 | 457 | 1.097 | 633 | 606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.553 | 2.273 | 1.566 | 1.819 | 1.008 |
| Total debt | 3.553 | 2.273 | 1.566 | 1.819 | 1.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2011 | — | — |
MA Management | Management | 2013 | — | — |
CM Management | Management | 2001 | — | — |
HF Management | Management | 2001 | — | — |
JL Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fellowmind Denmark A/S | Company | 66.7% | 66.7% | 2016 |
AUDE ApS | Company | 10.0% | 10.0% | 2014 |
PROACTIVE INNOVATION A/S | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Kildbæk Hansen | Management | 0 companies |
| Mikkel Aude | Management | 0 companies |
| Claus Michael Rosenkrantz Topholt | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Jan Lodahl Wittrup | Management | 0 companies |
| Kenneth Petersen | Board of Directors | 0 companies |
| Jørgen Flemming Lisberg | Chairman | 0 companies |
| Max Sejbæk | Chairman | 0 companies |
| Orla Topholt | Chairman | 0 companies |