| Revenue | DKK -335K | -576% |
| EBITDA | DKK -555K | -39% |
| Net profit | DKK -637K | -22% |
| Total assets | DKK 1,3M | +7% |
| Equity | DKK -859K | -286% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.118 | 1.151 | 652 | 70 | -335 |
| Staff expenses | -777 | -757 | -732 | -470 | -151 |
| EBITDA | 341 | 394 | -79 | -399 | -555 |
| Depreciation & amort. | -156 | -157 | -157 | -83 | -35 |
| EBIT | 185 | 237 | -236 | -482 | -591 |
| Net financials | -132 | -60 | -43 | -56 | -60 |
| Profit before tax | 53 | 177 | -279 | -538 | -651 |
| Tax | 7 | 44 | -65 | -15 | -15 |
| Net profit | 46 | 132 | -214 | -523 | -637 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.288 | 1.131 | 1.016 | 1.192 | 1.271 |
| Equity | 382 | 514 | 301 | -223 | -859 |
| Long-term debt | 278 | 150 | 9 | 0 | 118 |
| Short-term debt | 623 | 454 | 691 | 1.415 | 2.013 |
| Total debt | 901 | 604 | 700 | 1.415 | 2.130 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
KB Audit | Audit | 2006 – 2006 |
VC Management | Management | 2006 – 2006 |
PP Management | Management | 2008 – 2012 |
CD Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
SL Management | Management | 2012 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2006 – 2007 | |
KH | Board of Directors | 2006 – 2008 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2018 | |
| Individual | 100% | 100% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 100% | 100% | 2017 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Peter Petersen | Management | 0 companies |
| Carsten Due | Chief Executive Officer | 0 companies |
| Sally Louise Eichler Hammershaimb | Management | 0 companies |
| Henrik Larsen | Board of Directors | 0 companies |
| Christian Krogh-Rasmussen | Board of Directors | 0 companies |
| Kim Hoe | Board of Directors | 0 companies |