| Revenue | DKK 1,1M | — |
| EBITDA | DKK -338K | +49% |
| Net profit | DKK -891K | -15% |
| Total assets | DKK 837K | +121% |
| Equity | DKK -7M | -15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.420 | 1.195 | -1.498 | — | 1.129 |
| Staff expenses | -3.374 | -5.309 | -2.714 | -1.270 | -1.467 |
| EBITDA | -955 | -4.114 | -4.212 | -669 | -338 |
| Depreciation & amort. | 277 | 318 | 277 | -81 | -33 |
| EBIT | -1.232 | -4.432 | -4.489 | -750 | -371 |
| Net financials | 90 | -178 | -942 | -23 | -526 |
| Profit before tax | -1.143 | -4.610 | -5.431 | -772 | -897 |
| Tax | -0 | -0 | -170 | -0 | -6 |
| Net profit | -1.143 | -4.610 | -5.261 | -772 | -891 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 7.026 | 3.649 | 1.293 | 379 | 837 |
| Equity | 481 | -4.129 | -9.390 | -6.064 | -6.954 |
| Long-term debt | 4.650 | 1.005 | 0 | 0 | 0 |
| Short-term debt | 1.895 | 6.773 | 10.683 | 6.443 | 7.791 |
| Total debt | 6.545 | 7.778 | 10.683 | 6.443 | 7.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2005 | — | — |
JM Management | Management | 2005 | — | — |
AR Management | Management | 2014 | — | — |
KM Management | Management | 2005 | — | — |
MO Management | Management | 2011 | — | — |
KF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Kisbye | Management | 0 companies |
| Jan Minche Nielsen | Management | 0 companies |
| Andre Ruud | Management | 0 companies |
| Kim Michael Hanmark | Management | 0 companies |
| Morten Overgaard Ziwes | Management | 0 companies |
| Knut Fredrik Ramstad | Management | 0 companies |
| Finn Jentoft | Chairman | 0 companies |
| Espen Torp Rød | Board of Directors | 0 companies |
| Frederik Halmøy Wisløff | Board of Directors | 0 companies |
| Christoffer Wang | Chairman | 0 companies |
| Einar Michael Tvedt | Board of Directors | 0 companies |
| Daniel Don Nilsen | Board of Directors | 0 companies |