| Revenue | DKK 36,5M | +5% |
| EBITDA | DKK -2,9M | -19% |
| Net profit | DKK -5M | -9% |
| Total assets | DKK 21,2M | -4% |
| Equity | DKK 9,9M | +29901% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 22.787 | 39.287 | 34.713 | 36.493 |
| Staff expenses | -4.010 | -7.688 | -7.596 | -8.405 |
| EBITDA | -1.733 | -1.130 | -2.423 | -2.879 |
| Depreciation & amort. | 883 | 1.993 | 2.061 | -2.029 |
| EBIT | -2.615 | -3.123 | -4.485 | -4.908 |
| Net financials | -212 | -132 | -134 | -109 |
| Profit before tax | -2.827 | -3.255 | -4.618 | -5.017 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -2.827 | -3.255 | -4.618 | -5.017 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 29.127 | 25.218 | 22.094 | 21.159 |
| Equity | 7.840 | 4.585 | -33 | 9.950 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 21.287 | 20.633 | 22.128 | 11.209 |
| Total debt | 21.287 | 20.633 | 22.128 | 11.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2015 | — | — |
CS Management | Management | 2003 | — | — |
OT Management | Management | 2003 | — | — |
MB Management | Management | 2003 | — | — |
LR Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Sven Åhman | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Olav Tender Wentworth | Management | 0 companies |
| Marianne Bjarstad | Management | 0 companies |
| Lars Rune Hansson | Management | 0 companies |
| Joakim Varner | Board of Directors | 0 companies |
| Henrik Thal Jantzen | Board of Directors | 0 companies |
| Peter Marius Oksebaas | Board of Directors | 0 companies |
| Jørgen Kjergaard Madsen | Board of Directors | 0 companies |
| marius varner | Chairman | 0 companies |
| Petter Varner | Board of Directors | 0 companies |
| Rune Martinsen | Board of Directors | 0 companies |