| Revenue | DKK 1,2M | -21% |
| EBITDA | DKK -4K | -102% |
| Net profit | DKK -76K | -191% |
| Total assets | DKK 898K | +6% |
| Equity | DKK -769K | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.081 | 1.136 | 1.517 | 1.193 |
| Staff expenses | -791 | -1.048 | -1.272 | -1.197 |
| EBITDA | 290 | 89 | 245 | -4 |
| Depreciation & amort. | -43 | -26 | -10 | -3 |
| EBIT | 246 | 63 | 235 | -7 |
| Net financials | -119 | -128 | -109 | -80 |
| Profit before tax | 128 | -65 | 126 | -87 |
| Tax | 35 | 324 | 43 | -11 |
| Net profit | 93 | -389 | 83 | -76 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.289 | 960 | 850 | 898 |
| Equity | -387 | -776 | -693 | -769 |
| Long-term debt | 160 | 160 | 120 | 120 |
| Short-term debt | 1.516 | 1.576 | 1.422 | 1.547 |
| Total debt | 1.676 | 1.736 | 1.542 | 1.667 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Audit | Audit | 2006 – 2006 |
VC Management | Management | 2006 – 2006 |
HN Management | Management | 2006 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2006 – 2016 | |
| Board of Directors | 2006 – 2006 | |
| Chairman | 2006 – 2016 | |
| Board of Directors | 2006 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Nielsen | Management | 0 companies |
| Verner Pedersen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Per Svendsen | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |