| Revenue | DKK 4,2M | -32% |
| EBITDA | DKK 2,9M | +348% |
| Net profit | DKK -168K | -110% |
| Total assets | DKK 38,1M | -47% |
| Equity | DKK -33K | +98% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 2.770 | 5.891 | 6.138 | 4.190 |
| Staff expenses | -15.050 | -16.734 | -19.115 | -19.348 |
| EBITDA | -674 | -1.279 | -1.176 | 2.920 |
| Depreciation & amort. | -0 | -1.102 | -0 | -2.111 |
| EBIT | -674 | -2.381 | -1.176 | 809 |
| Net financials | -2.840 | -1.634 | -504 | -753 |
| Profit before tax | -4.016 | -825 | 2.280 | -1.297 |
| Tax | -0 | -0 | -0 | -1.129 |
| Net profit | -3.752 | -860 | 1.607 | -168 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 38.368 | 41.012 | 72.454 | 38.078 |
| Equity | -2.253 | -3.113 | -1.506 | -33 |
| Long-term debt | 7.346 | 5.523 | 4.986 | 6.593 |
| Short-term debt | 33.274 | 38.602 | 68.975 | 31.518 |
| Total debt | 40.620 | 44.126 | 73.960 | 38.111 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JF Founder | Founder | 2002 |
HF Founder | Founder | 2002 |
KF Founder | Founder | 2002 |
| Former (2) | ||
DS Management | Management | 2004 – 2004 |
BF Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2003 – 2006 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2013 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Fobian Jensen | Founder | 0 companies |
| Henrik Fobian | Founder | 0 companies |
| Dan Strandberg | Management | 0 companies |
| Berit Fobian | Management | 0 companies |
| Klaus Fobian Jensen | Founder | 0 companies |
| Steen Christiansen | Chairman | 0 companies |
| Peter Ahrenkiel Søgaard | Board of Directors | 0 companies |
| Jesper Krogh Madsen | Board of Directors | 0 companies |