| Revenue | DKK -148K | — |
| EBITDA | DKK -150K | -108% |
| Net profit | DKK -69K | -106% |
| Total assets | DKK 541K | -86% |
| Equity | DKK 461K | -77% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.014 | 2.434 | 2.926 | — | -148 |
| Staff expenses | -1.337 | -1.663 | -2.289 | -1.229 | -2 |
| EBITDA | 677 | 771 | 638 | 1.978 | -150 |
| Depreciation & amort. | -43 | -45 | -37 | -291 | -0 |
| EBIT | 635 | 727 | 601 | 1.687 | -150 |
| Net financials | -12 | -5 | -1 | -51 | 62 |
| Profit before tax | 623 | 722 | 599 | 1.635 | -88 |
| Tax | 155 | 177 | 132 | 395 | -19 |
| Net profit | 468 | 545 | 468 | 1.240 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.154 | 2.797 | 3.305 | 3.793 | 541 |
| Equity | 1.087 | 1.532 | 1.500 | 2.030 | 461 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.909 | 1.123 | 1.645 | 1.681 | 79 |
| Total debt | 2.909 | 1.123 | 1.645 | 1.681 | 79 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TS Management | Management | 2015 – 2017 |
CP Management | Management | 2002 – 2003 |
JM Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2002 – 2006 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2008 – 2010 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2003 – 2006 | |
| Chairman | 2010 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Sørensen | Management | 0 companies |
| Conni Pedersen | Management | 0 companies |
| Johannes Madsen | Management | 0 companies |
| Susanne Andrea Buhl Morel | Board of Directors | 0 companies |
| Jens Munk Clemmensen | Board of Directors | 0 companies |
| Jakob Nymark | Board of Directors | 0 companies |
| Thomas Tai Bang Christensen | Chairman | 0 companies |
| Jens Bach Mortensen | Chairman | 0 companies |
| Lucinde Juul Albrecht | Board of Directors | 0 companies |
| Per Juul Albrecht | Chairman | 0 companies |
| Mads Winsløv Wied | Board of Directors | 0 companies |
| Bjarne Brodersen | Chairman | 0 companies |