| Revenue | DKK -660K | -63% |
| EBITDA | DKK -2,5M | +58% |
| Net profit | DKK -2,2M | +75% |
| Total assets | DKK 540K | -93% |
| Equity | DKK 300K | +104% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4.001 | 5.151 | 3.086 | -1.782 | -660 |
| Staff expenses | -4.085 | -4.967 | -4.581 | -4.099 | -1.794 |
| EBITDA | -84 | 184 | -1.495 | -5.880 | -2.454 |
| Depreciation & amort. | -203 | -61 | -105 | -327 | -10 |
| EBIT | -287 | 124 | -1.600 | -6.207 | -2.464 |
| Net financials | 415 | -73 | -97 | -717 | 301 |
| Profit before tax | 127 | 51 | -1.697 | -6.924 | -2.163 |
| Tax | -2.200 | 98 | -299 | 1.591 | -0 |
| Net profit | 2.327 | -47 | -1.398 | -8.515 | -2.163 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 6.589 | 8.139 | 11.071 | 7.836 | 540 |
| Equity | 3.164 | 3.125 | 1.720 | -6.795 | 300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.221 | 4.777 | 8.902 | 14.632 | 240 |
| Total debt | 3.221 | 4.777 | 8.902 | 14.632 | 240 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PW Audit | Audit | 2004 – 2007 |
SP Chief Executive Officer | Chief Executive Officer | 2017 – 2019 |
LB Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
AS Management | Management | 2015 – 2015 |
GT Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2004 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Wisniewski | Audit | 0 companies |
| Søren Peter Wendt Larsen | Chief Executive Officer | 0 companies |
| Lars Beier Sørensen | Chief Executive Officer | 0 companies |
| Anders Skak | Management | 0 companies |
| Gudmund Tyge Korsgaard | Chief Executive Officer | 0 companies |
| Birger Dan Nielsen | Board of Directors | 0 companies |
| Henrik Groos | Board of Directors | 0 companies |
| Jens Vilain Skak | Chairman | 0 companies |
| Mogens Jørgensen | Chairman | 0 companies |
| Sigurd Hundrup | Board of Directors | 0 companies |
| Jens Peter Hoeck | Board of Directors | 0 companies |
| Jesper Skak | Board of Directors | 0 companies |