| Revenue | DKK 1,3M | +61% |
| EBITDA | DKK 205K | -34% |
| Net profit | DKK 133K | -37% |
| Total assets | DKK 798K | +15% |
| Equity | DKK -671K | +17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.160 | 880 | 793 | 1.279 |
| Staff expenses | -1.242 | -767 | -482 | -1.074 |
| EBITDA | -83 | 113 | 311 | 205 |
| Depreciation & amort. | 133 | -30 | -1 | -5 |
| EBIT | -215 | 83 | 310 | 200 |
| Net financials | -68 | 26 | -35 | -25 |
| Profit before tax | -150 | 109 | 275 | 175 |
| Tax | 67 | 74 | 65 | 42 |
| Net profit | -217 | 35 | 210 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 862 | 902 | 692 | 798 |
| Equity | -1.048 | -1.013 | -804 | -671 |
| Long-term debt | 822 | 822 | 822 | 522 |
| Short-term debt | 1.088 | 1.094 | 674 | 948 |
| Total debt | 1.910 | 1.915 | 1.495 | 1.469 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JJ Audit | Audit | 2013 – 2013 |
TP Management | Management | 2003 – 2016 |
VJ Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2003 – 2004 | |
| Chairman | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2003 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Torben Pedersbæk | Management | 0 companies |
| Villy Jæger | Management | 0 companies |
| Kim Hellum | Board of Directors | 0 companies |
| Klaus Bøie Christiansen | Chairman | 0 companies |
| Michael Egholm Jacobsen | Board of Directors | 0 companies |
| Steen Juhl Heesgaard | Board of Directors | 0 companies |
| Kjeld Opsund Jørgensen | Board of Directors | 0 companies |
| Henrik Jersild Rasmussen | Board of Directors | 0 companies |
| Henrik Kousgaard Jacobsen | Board of Directors | 0 companies |
| Niels Kofoed | Board of Directors | 0 companies |