| Revenue | — | — |
| EBITDA | DKK -210K | +82% |
| Net profit | DKK -271K | +98% |
| Total assets | DKK 7,5M | -2% |
| Equity | DKK 10K | -96% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | — | — | — |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -3.401 | -1.160 | -210 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -3.401 | -1.160 | -210 |
| Net financials | -6.806 | 10.837 | -276 |
| Profit before tax | 22 | -13.361 | -293 |
| Tax | -4 | 284 | -22 |
| Net profit | 26 | -13.645 | -271 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 16.652 | 7.601 | 7.475 |
| Equity | 2.127 | 282 | 10 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 14.525 | 7.319 | 7.465 |
| Total debt | 14.525 | 7.319 | 7.465 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FM Management | Management | 2008 – 2014 |
L Founder | Founder | 2008 – 2015 |
MH Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2008 – 2008 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2008 – 2015 | |
| Chairman | 2008 – 2014 | |
| Board of Directors | 2008 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Møller Nicolaisen | Management | 0 companies |
| LO-SKOLEN | Founder | 0 companies |
| Marina Hoffmann | Management | 0 companies |
| Ulrik Bent Jacobsen | Chairman | 0 companies |
| Kim Simonsen | Chairman | 0 companies |
| Marie-Louise Knuppert | Board of Directors | 0 companies |
| Jørgen Hoppe | Chairman | 0 companies |
| Palle Larsen | Board of Directors | 0 companies |