| Revenue | DKK 597K | -1% |
| EBITDA | DKK -20K | +34% |
| Net profit | DKK -49K | +6% |
| Total assets | DKK 197K | -2% |
| Equity | DKK -129K | -61% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 720 | 521 | 531 | 415 | 602 | 597 |
| Staff expenses | -234 | -368 | -61 | -16 | -64 | -71 |
| EBITDA | 71 | -99 | -66 | 17 | -30 | -20 |
| Depreciation & amort. | -0 | -7 | -7 | -7 | -10 | -10 |
| EBIT | 71 | -106 | -73 | 10 | -40 | -30 |
| Net financials | -9 | -9 | -7 | -4 | -2 | -12 |
| Profit before tax | 62 | -115 | -80 | 6 | -43 | -42 |
| Tax | -3 | -0 | -0 | 4 | 9 | 7 |
| Net profit | 136 | -115 | -80 | 2 | -52 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 324 | 178 | 178 | 157 | 201 | 197 |
| Equity | 165 | 50 | -30 | -28 | -80 | -129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 | 129 | 208 | 185 | 281 | 327 |
| Total debt | 159 | 129 | 208 | 185 | 281 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2012 | — | — |
TB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Natashia Mayianne Vollmer | Management | 0 companies |
| Torben Bilstrup | Management | 0 companies |
| Lars Bülow Hartvigsen | Board of Directors | 0 companies |
| Henrik Andersen | Board of Directors | 0 companies |
| Jan Bilstrup | Board of Directors | 0 companies |