| Revenue | DKK 847K | +129% |
| EBITDA | DKK -331K | +83% |
| Net profit | DKK -1,4M | +35% |
| Total assets | DKK 7,7M | -42% |
| Equity | DKK -2,4M | -73200% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.418 | 3.695 | 4.121 | 371 | 847 |
| Staff expenses | -3.166 | -3.026 | -3.171 | -2.270 | -1.178 |
| EBITDA | 1.251 | 669 | 950 | -1.899 | -331 |
| Depreciation & amort. | -398 | -413 | -339 | -319 | -232 |
| EBIT | 854 | 257 | 611 | -2.218 | -563 |
| Net financials | -432 | -766 | -380 | -457 | -1.076 |
| Profit before tax | 421 | -510 | 231 | -2.675 | -1.639 |
| Tax | 128 | -123 | 57 | -585 | -282 |
| Net profit | 293 | -387 | 174 | -2.090 | -1.357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 15.497 | 15.103 | 13.562 | 13.118 | 7.674 |
| Equity | 2.306 | 1.920 | 2.094 | 3 | -2.450 |
| Long-term debt | 0 | 0 | 0 | 3.961 | 75 |
| Short-term debt | 13.113 | 13.183 | 11.455 | 9.154 | 10.048 |
| Total debt | 13.113 | 13.183 | 11.455 | 13.114 | 10.123 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
VP Management | Management | 2006 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2018 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2007 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2009 | |
| Company | 15–19.99% | 15–19.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Vibe Pernille Bjerrehuus | Management | 0 companies |
| Michael Holger Sølling | Board of Directors | 0 companies |
| Lars Hylling Axelsson | Chairman | 0 companies |
| Michael Sølling | Board of Directors | 0 companies |
| Søren Skov | Board of Directors | 0 companies |