| Revenue | DKK -161K | -249% |
| EBITDA | DKK -321K | -2% |
| Net profit | DKK -315K | +51% |
| Total assets | DKK 2,3M | +475% |
| Equity | DKK -1,6M | -24% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | -301 | 679 | -162 | 108 | -161 |
| Staff expenses | -472 | -474 | -256 | -424 | -160 |
| EBITDA | -773 | 205 | -418 | -316 | -321 |
| Depreciation & amort. | -0 | -34 | -10 | -18 | -28 |
| EBIT | -773 | 171 | -428 | -334 | -349 |
| Net financials | -27 | -34 | -41 | -80 | -55 |
| Profit before tax | -801 | 137 | -469 | -414 | -404 |
| Tax | -0 | -147 | -88 | 235 | -88 |
| Net profit | -801 | 284 | -381 | -648 | -315 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 321 | 659 | 963 | 396 | 2.279 |
| Equity | -556 | -272 | -653 | -1.301 | -1.617 |
| Long-term debt | 0 | 147 | 726 | 718 | 0 |
| Short-term debt | 877 | 784 | 891 | 980 | 3.896 |
| Total debt | 877 | 931 | 1.617 | 1.698 | 3.896 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ST Management | Management | 2013 – 2018 |
NC Management | Management | 2006 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2006 – 2013 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2006 – 2013 | |
| Chairman | 2013 – 2018 | |
| Chairman | 2006 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Solveig Thage Jørgensen | Management | 0 companies |
| Niels Christian Houmann Andersen | Management | 0 companies |
| Jacob Houmann-Hammer | Board of Directors | 0 companies |
| Emil Næs-Jørgensen | Board of Directors | 0 companies |
| Christoffer Houmann Bartholdsen | Board of Directors | 0 companies |
| Allan Jørgensen | Chairman | 0 companies |
| Kirsten Merete Andersen | Chairman | 0 companies |