| Revenue | — | — |
| EBITDA | DKK -105K | +96% |
| Net profit | DKK -46K | +99% |
| Total assets | DKK 220K | -97% |
| Equity | DKK -7,2M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 5.398 | 812 | 202 | — |
| Staff expenses | -401 | -62 | -3 | -0 |
| EBITDA | 1.025 | 1.063 | -2.898 | -105 |
| Depreciation & amort. | 450 | -156 | 22 | -0 |
| EBIT | 575 | 907 | -2.920 | -105 |
| Net financials | -1.053 | -710 | -732 | 59 |
| Profit before tax | -479 | 196 | -3.653 | -46 |
| Tax | -115 | 41 | 942 | -0 |
| Net profit | -363 | 156 | -4.595 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 42.648 | 37.514 | 8.316 | 220 |
| Equity | 1.478 | -2.547 | -7.141 | -7.187 |
| Long-term debt | 37.955 | 37.162 | 13.476 | 149 |
| Short-term debt | 2.841 | 2.899 | 1.982 | 7.259 |
| Total debt | 40.797 | 40.061 | 15.457 | 7.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
| Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Jens Glavind | Board of Directors | 0 companies |
| Ole Thulstrup Bruhn | Board of Directors | 0 companies |
| Ellen Bagge Grimstrup | Chairman | 0 companies |