| Revenue | DKK 313K | +9% |
| EBITDA | DKK -57K | +67% |
| Net profit | DKK -59K | +57% |
| Total assets | DKK 1,1M | +6% |
| Equity | DKK -80K | -284% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 407 | 288 | 313 |
| Staff expenses | -421 | -461 | -364 |
| EBITDA | -13 | -173 | -57 |
| Depreciation & amort. | 117 | -0 | -0 |
| EBIT | -130 | -173 | -57 |
| Net financials | -9 | -38 | -17 |
| Profit before tax | -122 | -64 | -43 |
| Tax | 8 | 74 | 16 |
| Net profit | -131 | -137 | -59 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 967 | 1.004 | 1.066 |
| Equity | 117 | -21 | -80 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 850 | 1.025 | 1.146 |
| Total debt | 850 | 1.025 | 1.146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2002 | — | — |
MV Management | Management | 2010 | — | — |
HD Management | Management | 2010 | — | — |
FB Management | Management | 2002 | — | — |
AW Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Chairman | 2007 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Anders Olesen | Management | 0 companies |
| Mette Vagner Johannesen | Management | 0 companies |
| Hannibal David André Wedel Fléron | Management | 0 companies |
| Finn Birkjær Nielsen | Management | 0 companies |
| Allan Wind Petersen | Management | 0 companies |
| Jens Winther | Chairman | 0 companies |
| Henrik Christian Bjørnstrup Andersen | Deputy Chairman | 0 companies |
| Nils Thygesen | Deputy Chairman | 0 companies |
| Mads Richardt | Chairman | 0 companies |
| Eik Jensenius Schiffer | Deputy Chairman | 0 companies |
| Michael Sheikh | Chairman | 0 companies |
| Anne Brown Pade | Deputy Chairman | 0 companies |
| Jan Mølhave Pedersen | Chairman | 0 companies |
| Ole Vagner | Chairman | 0 companies |