| Revenue | DKK 8,6M | -34% |
| EBITDA | DKK -865K | +80% |
| Net profit | DKK -1,3M | +73% |
| Total assets | DKK 27,9M | -6% |
| Equity | DKK 26,8M | -5% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 46.595 | 20.295 | 13.119 | 8.607 |
| Staff expenses | -10.819 | -6.001 | -4.611 | -2.837 |
| EBITDA | -513 | -4.052 | -4.356 | -865 |
| Depreciation & amort. | 1.613 | 620 | 369 | -370 |
| EBIT | -2.126 | -4.672 | -4.725 | -1.235 |
| Net financials | -69 | -56 | -51 | -55 |
| Profit before tax | -2.195 | -4.729 | -4.776 | -1.290 |
| Tax | -0 | 4.407 | -0 | -0 |
| Net profit | -2.195 | -9.135 | -4.776 | -1.290 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 49.944 | 35.375 | 29.736 | 27.859 |
| Equity | 41.967 | 32.832 | 28.056 | 26.766 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 7.977 | 2.543 | 1.680 | 1.093 |
| Total debt | 7.977 | 2.543 | 1.680 | 1.093 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2003 | — | — |
OT Management | Management | 2003 | — | — |
RM Management | Management | 2003 | — | — |
LR Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Olav Tender Wentworth | Management | 0 companies |
| Rune Martinsen | Management | 0 companies |
| Lars Rune Hansson | Management | 0 companies |
| Joakim Varner | Board of Directors | 0 companies |
| Robert Sven Åhman | Board of Directors | 0 companies |
| Henrik Thal Jantzen | Board of Directors | 0 companies |
| Tor Sigbjørn Greni | Board of Directors | 0 companies |
| Jørgen Kjergaard Madsen | Board of Directors | 0 companies |
| marius varner | Board of Directors | 0 companies |
| Petter Varner | Chairman | 0 companies |
| Knut Vidar Nilsen | Board of Directors | 0 companies |