| Revenue | DKK 2M | -26% |
| EBITDA | DKK 1,1M | -33% |
| Net profit | DKK 713K | +299% |
| Total assets | DKK 15,9M | +55% |
| Equity | DKK 833K | +112% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 10.217 | 5.676 | 4.433 | 2.710 | 1.993 |
| Staff expenses | -8.234 | -14.553 | -3.305 | -1.141 | -934 |
| EBITDA | 1.983 | -8.877 | 1.127 | 1.569 | 1.059 |
| Depreciation & amort. | 494 | 345 | 1.000 | 1.732 | -92 |
| EBIT | 1.489 | -9.222 | 128 | -162 | 967 |
| Net financials | -3.462 | 254 | -416 | -447 | -53 |
| Profit before tax | -1.973 | -8.968 | -288 | -609 | 914 |
| Tax | -1.247 | -2.688 | 99 | -250 | 201 |
| Net profit | -726 | -6.280 | -388 | -359 | 713 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 42.228 | 16.909 | 10.844 | 10.304 | 15.933 |
| Equity | 134 | -6.145 | -6.533 | -6.892 | 833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 41.079 | 21.193 | 17.377 | 17.196 | 15.099 |
| Total debt | 41.079 | 21.193 | 17.377 | 17.196 | 15.099 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
SL Management | Management | 2017 – 2019 |
UG Management | Management | 2013 – 2014 |
LJ Management | Management | 2010 – 2013 |
KB Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
SS Management | Management | 2007 – 2010 |
GJ | Management | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2015 – 2017 | |
| Chairman | 2017 – 2019 | |
| Chairman | 2013 – 2017 | |
| Chairman | 2008 – 2013 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Leonardus Johannes Peters | Management | 0 companies |
| Ulrik Gammelgård | Management | 0 companies |
| Lars Jacob Kildegaard | Management | 0 companies |
| Kore Bjarke Berg | Chief Executive Officer | 0 companies |
| Søren Sejer Glargaard | Management | 0 companies |
| Gerhardus JOhannus Lambertus van Vilsteren | Management | 0 companies |
| Johannes Wilhelmus Maria te Molder | Board of Directors | 0 companies |
| David Christopher Wilson | Chairman | 0 companies |
| Remko Rosman | Chairman | 0 companies |
| Rene Madelaire | Chairman | 0 companies |
| Ejvind Kildegaard | Board of Directors | 0 companies |
| Niels Frederiksen | Board of Directors | 0 companies |
| Kim Wrona | Board of Directors | 0 companies |
| Freddy Morten Jensen | Board of Directors | 0 companies |