| Revenue | DKK 2,8M | -43% |
| EBITDA | DKK 1,2M | -26% |
| Net profit | DKK 304K | -54% |
| Total assets | DKK 6,5M | +5% |
| Equity | DKK 287K | +1743% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 600 | 1.825 | 3.226 | 4.816 | 2.760 |
| Staff expenses | -1.400 | -1.257 | -2.185 | -3.166 | -1.533 |
| EBITDA | -800 | 567 | 1.040 | 1.651 | 1.227 |
| Depreciation & amort. | -356 | -438 | -339 | -384 | -500 |
| EBIT | -1.156 | 129 | 701 | 1.267 | 727 |
| Net financials | -173 | -6 | -322 | -299 | -337 |
| Profit before tax | -1.330 | 124 | 379 | 968 | 390 |
| Tax | -306 | 150 | 125 | 310 | 86 |
| Net profit | -1.024 | -26 | 255 | 658 | 304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 6.223 | 6.161 | 5.605 | 6.239 | 6.525 |
| Equity | -903 | -930 | -675 | -17 | 287 |
| Long-term debt | 2.317 | 2.310 | 1.796 | 1.660 | 1.710 |
| Short-term debt | 4.809 | 4.781 | 4.422 | 4.224 | 4.070 |
| Total debt | 7.126 | 7.091 | 6.218 | 5.884 | 5.780 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KS Management | Management | 2001 – 2003 |
LW Management | Management | 2001 – 2012 |
IH Audit | Audit | 2001 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Individual | 5–9.99% | 0% | 2013 | |
| Individual | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sandahl Møller | Management | 0 companies |
| Liselotte Wellejus Knudsen | Management | 0 companies |
| Iver Haugsted | Audit | 0 companies |