| Revenue | DKK -5M | -339% |
| EBITDA | DKK -8,9M | -2080% |
| Net profit | DKK -17,9M | -335% |
| Total assets | DKK 4,6M | -84% |
| Equity | DKK -26,4M | -210% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 3.633 | 5.017 | 8.382 | 2.081 | -4.973 |
| Staff expenses | -2.038 | -3.010 | -3.962 | -2.489 | -1.398 |
| EBITDA | 1.595 | 2.007 | 4.420 | -408 | -8.891 |
| Depreciation & amort. | 89 | 102 | -83 | -106 | -4.503 |
| EBIT | 1.507 | 1.905 | 4.337 | -514 | -13.394 |
| Net financials | -759 | -385 | -8.652 | -3.610 | -4.530 |
| Profit before tax | 747 | 1.520 | -4.315 | -4.124 | -17.924 |
| Tax | 227 | 236 | 477 | -0 | -0 |
| Net profit | 521 | 1.284 | -4.792 | -4.124 | -17.924 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 34.284 | 37.412 | 25.935 | 28.471 | 4.568 |
| Equity | -892 | 392 | -4.399 | -8.523 | -26.446 |
| Long-term debt | 237 | 256 | 14.181 | 9.874 | 22.747 |
| Short-term debt | 34.939 | 36.764 | 16.153 | 27.120 | 8.267 |
| Total debt | 35.176 | 37.020 | 30.334 | 36.994 | 31.014 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
FT | Audit | 2002 – 2005 |
TS Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2010 – 2015 | |
| Chairman | 2003 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Trebbien Rohrberg | Audit | 0 companies |
| Thomas Schmidt | Management | 0 companies |
| Niels Jørgen Schmidt | Board of Directors | 0 companies |
| Viktoria Elenore Ozilia Sommerwai | Board of Directors | 0 companies |
| Erik Alfred Guldhammer Poulsen | Chairman | 0 companies |