| Revenue | DKK -1,2M | -221% |
| EBITDA | DKK -1,2M | -420% |
| Net profit | DKK -1,5M | -935% |
| Total assets | DKK 2,7M | -21% |
| Equity | DKK -505K | -152% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 360 | 658 | 788 | 970 | -1.176 |
| Staff expenses | -198 | -372 | -331 | -582 | -66 |
| EBITDA | 162 | 286 | 458 | 388 | -1.242 |
| Depreciation & amort. | -68 | -68 | -121 | -33 | -33 |
| EBIT | 94 | 218 | 336 | 356 | -1.275 |
| Net financials | -92 | -85 | -176 | -179 | -199 |
| Profit before tax | 2 | 133 | 161 | 176 | -1.473 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2 | 133 | 161 | 176 | -1.473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.999 | 2.043 | 2.822 | 3.385 | 2.660 |
| Equity | 498 | 631 | 792 | 968 | -505 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.501 | 1.412 | 2.030 | 2.417 | 3.166 |
| Total debt | 1.501 | 1.412 | 2.030 | 2.417 | 3.166 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Audit | 2002 – 2007 | |
PR Management | Management | 2002 – 2006 |
KJ Management | Management | 2007 – 2017 |
BR Management | Management | 2006 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2002 – 2007 | |
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 2002 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Allan Seiersen | Audit | 0 companies |
| Peter Raarup | Management | 0 companies |
| Kim Jørgensen | Management | 0 companies |
| Bente Raben Raarup | Management | 0 companies |
| Glen Marc Nesgaard | Board of Directors | 0 companies |
| Kim Krooelt | Board of Directors | 0 companies |
| Per Illum | Board of Directors | 0 companies |
| Susanne Dollerup Niece | Board of Directors | 0 companies |
| Piia May Nesgaard | Board of Directors | 0 companies |
| Kristian Schjørring | Board of Directors | 0 companies |