| Revenue | DKK 4M | -27% |
| EBITDA | DKK 313K | +234% |
| Net profit | DKK 148K | +149% |
| Total assets | DKK 1,5M | -1% |
| Equity | DKK 796K | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.154 | 5.397 | 7.049 | 5.460 | 3.977 |
| Staff expenses | -3.962 | -5.318 | -6.596 | -5.706 | -3.681 |
| EBITDA | 317 | 80 | 325 | -233 | 313 |
| Depreciation & amort. | -70 | -35 | -86 | -126 | -48 |
| EBIT | 247 | 45 | 239 | -359 | 265 |
| Net financials | -15 | -31 | -17 | -16 | -1 |
| Profit before tax | 247 | 14 | 222 | -226 | 263 |
| Tax | 78 | 4 | 62 | 75 | 116 |
| Net profit | 169 | 10 | 160 | -301 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.113 | 2.374 | 2.348 | 1.542 | 1.528 |
| Equity | 780 | 790 | 950 | 649 | 796 |
| Long-term debt | 250 | 250 | 0 | 0 | 0 |
| Short-term debt | 1.083 | 1.334 | 1.398 | 893 | 732 |
| Total debt | 1.333 | 1.584 | 1.398 | 893 | 732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 2001 | — | — |
MM Unofficial title | Unofficial title | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
GORM x ENVISION A/S | Company | 50.0% | 50.0% | 2011 |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| LM Revision | Audit | 0 companies |
| Morten Moltke Nygaard | Unofficial title | 0 companies |
| Christian Dahl Kirkegaard | Board of Directors | 0 companies |
| Jesper Herholt | Board of Directors | 0 companies |
| Ole Herstal | Board of Directors | 0 companies |
| Mona Juul | Board of Directors | 0 companies |
| Mari-Louise Dam Jonsson | Board of Directors | 0 companies |
| Hannu Vangsgaard | Board of Directors | 0 companies |