| Revenue | DKK -125K | -107% |
| EBITDA | DKK -1,2M | -407% |
| Net profit | DKK -931K | -404% |
| Total assets | DKK 335K | -84% |
| Equity | DKK -124K | -115% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.231 | 1.671 | -125 |
| Staff expenses | -2.136 | -1.267 | -1.118 |
| EBITDA | 95 | 404 | -1.243 |
| Depreciation & amort. | -29 | -12 | -24 |
| EBIT | 66 | 392 | -1.267 |
| Net financials | 51 | 16 | 34 |
| Profit before tax | 117 | 408 | -1.233 |
| Tax | 29 | 102 | -302 |
| Net profit | 88 | 306 | -931 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 2.352 | 2.054 | 335 |
| Equity | 1.220 | 806 | -124 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 929 | 1.247 | 459 |
| Total debt | 929 | 1.247 | 459 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SS | Audit | 2013 – 2013 |
NC Management | Management | 2006 – 2009 |
JH Chief Executive Officer | Chief Executive Officer | 2009 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2010 – 2010 | |
| Chairman | 2006 – 2015 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Sto Scandinavia Aktiebolag | Audit | 0 companies |
| Niels Christian Eriksen | Management | 0 companies |
| Jens Hougaard Nielsen | Chief Executive Officer | 0 companies |
| Tonny Damgaard Frederiksen | Board of Directors | 0 companies |
| Max Jørgensen | Chairman | 0 companies |
| Thomas Hougaard Nielsen | Board of Directors | 0 companies |
| Hans Erik Steffensen | Board of Directors | 0 companies |