| Revenue | DKK -1,3M | -128% |
| EBITDA | DKK -5,5M | +14% |
| Net profit | DKK -7,5M | +20% |
| Total assets | DKK 82,9M | -23% |
| Equity | DKK 27,8M | -21% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 28.163 | 37.838 | 27.353 | 4.689 | -1.326 |
| Staff expenses | -8.240 | -13.172 | -12.467 | -11.091 | -4.167 |
| EBITDA | 19.911 | 24.619 | 14.774 | -6.429 | -5.522 |
| Depreciation & amort. | -1.754 | -2.964 | -3.820 | -4.037 | -2.613 |
| EBIT | 18.158 | 21.654 | 10.954 | -10.466 | -8.135 |
| Net financials | -3.018 | -3.338 | -3.842 | -1.417 | -1.439 |
| Profit before tax | 15.140 | 18.316 | 7.112 | -6.740 | -5.348 |
| Tax | 3.740 | 3.544 | 1.760 | 2.572 | 2.113 |
| Net profit | 11.400 | 14.772 | 5.352 | -9.311 | -7.461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 70.616 | 118.001 | 116.182 | 107.674 | 82.912 |
| Equity | 24.443 | 39.215 | 44.567 | 35.256 | 27.795 |
| Long-term debt | 3.737 | 27.594 | 29.827 | 35.818 | 36.519 |
| Short-term debt | 37.506 | 44.234 | 34.314 | 32.579 | 16.691 |
| Total debt | 41.243 | 71.828 | 64.141 | 68.398 | 53.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Founder | Founder | 2004 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Audit | 2004 | — | — | |
KF Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 33.3% | 2012 | |
| Individual | 0.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ølgaard | Founder | 0 companies |
| Bente Feldborg | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Feldborg Rasmussen | Founder | 0 companies |
| Darren Gar Chun Tsang | Board of Directors | 0 companies |
| Sek Lung Ng | Chairman | 0 companies |