| Revenue | DKK 8M | -43% |
| EBITDA | DKK -2,5M | -428% |
| Net profit | DKK -6,8M | -11928% |
| Total assets | DKK 4,4M | -64% |
| Equity | DKK -2,7M | -164% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 36.049 | 27.216 | 14.340 | 13.974 | 7.983 |
| Staff expenses | -37.762 | -27.852 | -13.180 | -12.709 | -10.509 |
| EBITDA | -2.585 | -636 | 1.143 | 771 | -2.525 |
| Depreciation & amort. | 1.224 | 880 | 759 | -547 | -227 |
| EBIT | -3.809 | -1.516 | 385 | 224 | -2.752 |
| Net financials | 226 | -68 | -26 | -106 | -4.689 |
| Profit before tax | -3.583 | -1.585 | 359 | 118 | -7.441 |
| Tax | -850 | -394 | 99 | 60 | -606 |
| Net profit | -2.733 | -1.190 | 260 | 58 | -6.835 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 15.952 | 15.650 | 12.848 | 12.357 | 4.407 |
| Equity | 5.033 | 3.842 | 4.102 | 4.160 | -2.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.873 | 11.722 | 8.685 | 8.197 | 7.081 |
| Total debt | 10.873 | 11.722 | 8.685 | 8.197 | 7.081 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JH Management | Management | 2008 – 2013 |
HD Management | Management | 2010 – 2010 |
RC Management | Management | 2015 – 2016 |
TM Management | Management | 2010 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2016 – 2018 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2018 – 2018 | |
| Chairman | 2010 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Henrik Skov | Management | 0 companies |
| Henrik Drachmann | Management | 0 companies |
| Rene Carl Tiedemann Giese | Management | 0 companies |
| Thomas Møller Garp | Management | 0 companies |
| Jesper Ulsted | Chairman | 0 companies |
| Lars Svenning Andersen | Chairman | 0 companies |
| Robert Svarer Olivarius | Board of Directors | 0 companies |
| Pernille Lehn Østberg | Chairman | 0 companies |
| Brian Østberg | Chairman | 0 companies |