| Revenue | DKK 1M | -78% |
| EBITDA | DKK -2,8M | +17% |
| Net profit | DKK -2,9M | +34% |
| Total assets | DKK 262K | -83% |
| Equity | DKK -7K | +100% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 8.745 | 8.209 | 6.365 | 4.622 | 1.004 |
| Staff expenses | -14.169 | -14.038 | -10.462 | -7.971 | -3.777 |
| EBITDA | -5.424 | -5.829 | -4.098 | -3.349 | -2.773 |
| Depreciation & amort. | -29 | -0 | -0 | -0 | -0 |
| EBIT | -5.453 | -5.829 | -4.098 | -3.349 | -2.773 |
| Net financials | -123 | -418 | -653 | -974 | -85 |
| Profit before tax | -5.576 | -6.247 | -4.750 | -4.323 | -2.858 |
| Tax | -1.299 | -581 | 7.069 | -0 | -0 |
| Net profit | -4.278 | -5.666 | -11.819 | -4.323 | -2.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 10.214 | 9.658 | 2.475 | 1.585 | 262 |
| Equity | 5.405 | -262 | -12.081 | -16.405 | -7 |
| Long-term debt | 6.488 | 7.069 | 12.735 | 16.776 | 0 |
| Short-term debt | 4.809 | 9.920 | 1.821 | 1.213 | 269 |
| Total debt | 4.809 | 9.920 | 14.556 | 17.989 | 269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 2016 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LL Founder | Founder | 2004 | — | — |
BW Unofficial title | Unofficial title | 2017 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PL Management | Management | 2004 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
NM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Deeley | Management | 0 companies |
| Ashley Calder | Chief Executive Officer | 0 companies |
| Locomotive Ltd | Founder | 0 companies |
| Bjørn Wittrup | Unofficial title | 0 companies |
| Heather Ann Stevenson | Chief Executive Officer | 0 companies |
| Peter Løvschall | Management | 0 companies |
| Jens Christian Oxholm Zigler | Chief Executive Officer | 0 companies |
| Christian Lindegaard Jepsen | Chief Executive Officer | 0 companies |
| Andy Hanwei Chen | Chief Executive Officer | 0 companies |
| Niall Martin Dore | Management | 0 companies |
| Carl Erik Kjærsgaard | Chairman | 0 companies |
| Henrik Richard Hasselbalch Busch | Board of Directors | 0 companies |
| Charles Stacy Muirhead | Chairman | 0 companies |
| Kevin Deeley | Board of Directors | 0 companies |
| Patrick Joseph Walker | Chairman | 0 companies |
| Tim Frank Andersen | Chairman | 0 companies |
| Peter Martin Read | Board of Directors | 0 companies |
| Ashley Calder | Board of Directors | 0 companies |