| Revenue | DKK -364K | -52% |
| EBITDA | DKK -833K | +43% |
| Net profit | DKK -1,5M | +28% |
| Total assets | DKK 3,9M | -22% |
| Equity | DKK -3,7M | -66% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -109 | -765 | -364 |
| Staff expenses | -1.359 | -707 | -469 |
| EBITDA | -1.469 | -1.472 | -833 |
| Depreciation & amort. | -639 | -306 | -97 |
| EBIT | -2.107 | -1.778 | -930 |
| Net financials | -297 | -281 | -553 |
| Profit before tax | -2.404 | -2.059 | -1.484 |
| Tax | 19 | -0 | -0 |
| Net profit | -2.423 | -2.059 | -1.484 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 7.310 | 5.000 | 3.878 |
| Equity | -880 | -2.241 | -3.725 |
| Long-term debt | 483 | 225 | 108 |
| Short-term debt | 7.707 | 7.017 | 7.495 |
| Total debt | 8.190 | 7.241 | 7.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2002 | — | — |
IO Management | Management | 2014 | — | — |
MA Founder | Founder | 2002 | — | — |
BK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Erik Poulsen | Management | 0 companies |
| Irmelin Oddrun Sørbø | Management | 0 companies |
| Minor AS | Founder | 0 companies |
| Bodil Kusk Mejer | Management | 0 companies |
| Henrik Volden | Chairman | 0 companies |
| Jakob Sørbø | Chairman | 0 companies |
| Hanne Merethe Poulsen | Board of Directors | 0 companies |
| Jørgen Winther Nielsen | Board of Directors | 0 companies |
| Mariell Iren Sørbø Skigelstrand | Board of Directors | 0 companies |
| Morten Jensen | Chairman | 0 companies |
| Hans Henning Nielsen | Deputy Chairman | 0 companies |
| Bjørn Tore Sørbø | Board of Directors | 0 companies |
| Ole Jakob Sørbø | Board of Directors | 0 companies |
| Ole Jakob Sørbø | Board of Directors | 0 companies |