| Revenue | DKK 4,6M | -31% |
| EBITDA | DKK -3,9M | -84% |
| Net profit | DKK -3,7M | -88% |
| Total assets | DKK 6,1M | -20% |
| Equity | DKK -11M | -50% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 3.682 | 5.370 | 5.336 | 6.693 | 4.595 |
| Staff expenses | -3.867 | -9.381 | -8.950 | -8.816 | -8.509 |
| EBITDA | -219 | -4.011 | -3.614 | -2.123 | -3.914 |
| Depreciation & amort. | -0 | -255 | -454 | -460 | -635 |
| EBIT | -219 | -4.266 | -4.068 | -2.583 | -4.549 |
| Net financials | 111 | 262 | 70 | 11 | -208 |
| Profit before tax | -107 | -4.004 | -3.998 | -2.572 | -4.757 |
| Tax | -19 | -869 | -878 | -610 | -1.076 |
| Net profit | -88 | -3.135 | -3.120 | -1.962 | -3.681 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 5.109 | 7.950 | 8.199 | 7.613 | 6.089 |
| Equity | 912 | -2.224 | -5.344 | -7.305 | -10.986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.184 | 11.029 | 13.542 | 14.667 | 16.857 |
| Total debt | 4.184 | 11.029 | 13.542 | 14.667 | 16.857 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TF Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
JM Management | Management | 2017 – 2018 |
CW Chief Executive Officer | Chief Executive Officer | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2014 – 2016 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2016 – 2016 | |
| Chairman | 2016 – 2016 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Foster-Mortensen | Chief Executive Officer | 0 companies |
| Jacob Madsen | Management | 0 companies |
| Christian Winther-Poulsen | Chief Executive Officer | 0 companies |
| Aage Søndergaard Nielsen | Chairman | 0 companies |
| Torben Christensen | Chairman | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Lars Brøchner Nielsen | Board of Directors | 0 companies |
| Ida Vad Jønsson | Chairman | 0 companies |
| Kim Christensen | Chairman | 0 companies |
| René Helt | Board of Directors | 0 companies |