| Revenue | DKK 2,1M | -63% |
| EBITDA | DKK -1,2M | -484% |
| Net profit | DKK -1,3M | -112% |
| Total assets | DKK 3,6M | -51% |
| Equity | DKK 1,1M | +386% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 7.605 | 7.165 | 5.775 | 2.119 |
| Staff expenses | -8.406 | -6.456 | -5.985 | -3.342 |
| EBITDA | -801 | 709 | -210 | -1.224 |
| Depreciation & amort. | -107 | -111 | -119 | -95 |
| EBIT | -909 | 598 | -328 | -1.319 |
| Net financials | 46 | 110 | -59 | -23 |
| Profit before tax | -863 | 708 | -387 | -1.342 |
| Tax | -41 | 186 | 245 | -0 |
| Net profit | -821 | 522 | -632 | -1.342 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.826 | 6.982 | 7.285 | 3.571 |
| Equity | -436 | 87 | -377 | 1.081 |
| Long-term debt | 1.500 | 1.500 | 1.500 | 0 |
| Short-term debt | 3.761 | 5.395 | 6.163 | 2.491 |
| Total debt | 5.261 | 6.895 | 7.663 | 2.491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS | Chairman | 2015 | — | — |
| Board of Directors | 2014 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Angélique Espensen | Chief Executive Officer | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Steen Magnussen | Management | 0 companies |
| Tom Spel | Chairman | 0 companies |
| Martin Nyfeler | Board of Directors | 0 companies |
| Doris Marty-Albisser | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Matthias Trümpy | Chairman | 0 companies |
| Reimer A. van der Vlugt | Board of Directors | 0 companies |