| Revenue | DKK 2,8M | -34% |
| EBITDA | DKK -198K | -123% |
| Net profit | DKK -359K | -158% |
| Total assets | DKK 3,3M | -7% |
| Equity | DKK -287K | -495% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.610 | 3.305 | 4.394 | 4.213 | 2.785 |
| Staff expenses | -3.288 | -4.268 | -3.962 | -3.346 | -2.983 |
| EBITDA | 287 | -1.045 | 432 | 867 | -198 |
| Depreciation & amort. | -0 | -0 | -101 | -103 | -58 |
| EBIT | 287 | -1.045 | 331 | 764 | -255 |
| Net financials | -272 | -242 | -313 | -233 | -204 |
| Profit before tax | 15 | -1.287 | 18 | 531 | -459 |
| Tax | -2 | -44 | -23 | -85 | -100 |
| Net profit | 17 | -1.243 | 42 | 616 | -359 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 2.809 | 3.394 | 2.656 | 3.602 | 3.339 |
| Equity | 258 | -985 | -943 | 72 | -287 |
| Long-term debt | 167 | 332 | 75 | 37 | 3 |
| Short-term debt | 3.644 | 3.792 | 3.524 | 3.492 | 3.622 |
| Total debt | 3.811 | 4.379 | 3.599 | 3.529 | 3.625 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KB Audit | Audit | 2002 – 2002 |
VC Management | Management | 2002 – 2002 |
NM Management | Management | 2002 – 2010 |
BM Management | Management | 2010 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2013 – 2019 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Niels Martin Møller | Management | 0 companies |
| Brian Møller Eriksen | Management | 0 companies |
| Søren Lassen Jensen | Board of Directors | 0 companies |
| Martin Ellegaard Petersen | Chairman | 0 companies |
| Kristian Bech Andersen | Board of Directors | 0 companies |