| Revenue | DKK 177K | -78% |
| EBITDA | DKK -408K | -1089% |
| Net profit | DKK -359K | -1232% |
| Total assets | DKK 1,2M | +121% |
| Equity | DKK -177K | -197% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.038 | 1.117 | 896 | 812 | 177 |
| Staff expenses | -772 | -669 | -933 | -846 | -585 |
| EBITDA | 266 | 361 | -37 | -34 | -408 |
| Depreciation & amort. | -220 | -220 | -627 | -0 | -1 |
| EBIT | 46 | 141 | -663 | -34 | -409 |
| Net financials | -44 | -25 | -8 | -0 | -45 |
| Profit before tax | 2 | 116 | -672 | -34 | -455 |
| Tax | -0 | 26 | -152 | -7 | -95 |
| Net profit | 3 | 90 | -520 | -27 | -359 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.492 | 1.324 | 705 | 536 | 1.183 |
| Equity | 639 | 729 | 209 | 182 | -177 |
| Long-term debt | 0 | 0 | 0 | 0 | 429 |
| Short-term debt | 810 | 526 | 496 | 354 | 930 |
| Total debt | 810 | 526 | 496 | 354 | 1.360 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JØ Management | Management | 2016 – 2018 |
KM Management | Management | 2007 – 2016 |
SR Management | Management | 2007 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2007 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jonna Ørsø Olesen | Management | 0 companies |
| Kathrine Møller Henriksen | Management | 0 companies |
| Salle Refslund Havtorn | Management | 0 companies |
| Margrethe Jensen | Board of Directors | 0 companies |
| Søren Refslund Havtorn | Board of Directors | 0 companies |
| Lars Møller Henriksen | Board of Directors | 0 companies |
| Grethe Lilian Rass Kristensen | Board of Directors | 0 companies |