| Revenue | DKK 732K | +57% |
| EBITDA | DKK -129K | +65% |
| Net profit | DKK -282K | +38% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK -889K | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 66 | 750 | 1.812 | 467 | 732 |
| Staff expenses | -30 | -1.263 | -850 | -833 | -861 |
| EBITDA | 36 | -513 | 962 | -365 | -129 |
| Depreciation & amort. | -0 | 156 | 158 | 160 | 160 |
| EBIT | 36 | -669 | 804 | -525 | -289 |
| Net financials | -38 | -70 | -92 | -61 | -73 |
| Profit before tax | -2 | -739 | 712 | -587 | -362 |
| Tax | -0 | -185 | 171 | -129 | -80 |
| Net profit | -2 | -555 | 541 | -457 | -282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.505 | 2.281 | 2.579 | 2.381 | 2.348 |
| Equity | -135 | -690 | -149 | -606 | -889 |
| Long-term debt | 1.080 | 1.974 | 1.834 | 1.739 | 0 |
| Short-term debt | 560 | 997 | 670 | 1.109 | 3.133 |
| Total debt | 1.640 | 2.971 | 2.504 | 2.848 | 3.133 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TS Management | Management | 2007 – 2015 |
MH Unofficial title | Unofficial title | 2016 – 2017 |
TD Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2015 – 2016 | |
| Deputy Chairman | 2015 – 2016 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Slivsgaard | Management | 0 companies |
| Mette Hedegaard Bindeballe | Unofficial title | 0 companies |
| Torben Damgaard | Management | 0 companies |
| Poul Anker Ravn | Board of Directors | 0 companies |
| Rasmus Nørskov Pedersen | Deputy Chairman | 0 companies |
| Ole Sindberg | Chairman | 0 companies |
| Thomas Wulff Nørholm | Board of Directors | 0 companies |