| Revenue | DKK -768K | +133% |
| EBITDA | DKK -1M | -79% |
| Net profit | DKK -2,4M | -156% |
| Total assets | DKK 1,4M | -46% |
| Equity | DKK -1,2M | -192% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 0 | -469 | -476 | -329 | -768 |
| Staff expenses | -504 | -249 | -264 | -243 | -257 |
| EBITDA | -1.770 | -719 | -740 | -572 | -1.025 |
| Depreciation & amort. | -0 | -4.045 | -7.028 | -2.595 | -2.353 |
| EBIT | -1.770 | -4.764 | -7.768 | -3.168 | -3.378 |
| Net financials | 26 | -16 | 784 | 115 | -157 |
| Profit before tax | -1.744 | -4.780 | -6.985 | -3.053 | -3.535 |
| Tax | -371 | -0 | -0 | -2.110 | -1.125 |
| Net profit | -1.373 | -4.780 | -6.985 | -943 | -2.410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.147 | 3.914 | 3.040 | 2.601 | 1.412 |
| Equity | — | 3.046 | 2.200 | 1.257 | -1.153 |
| Long-term debt | 0 | 401 | 44 | 48 | 0 |
| Short-term debt | 2.098 | 868 | 840 | 1.344 | 2.565 |
| Total debt | 2.098 | 868 | 840 | 1.344 | 2.565 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JS Chief Executive Officer | Chief Executive Officer | 2014 – 2014 |
PE Chief Executive Officer | Chief Executive Officer | 2011 – 2014 |
JM Chief Executive Officer | Chief Executive Officer | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (14) | ||
| Chairman | 2010 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2011 – 2014 | |
RO | Board of Directors | 2013 – 2014 |
| Chairman | 2008 – 2009 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 0% | 2014 | |
| Company | 10–14.99% | 10% | 2016 | |
| Company | 50–66.65% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Joseph Steven Cohen | Chief Executive Officer | 0 companies |
| Per Enggrob Larsen | Chief Executive Officer | 0 companies |
| Joram Micha Felbert | Chief Executive Officer | 0 companies |
| Mikael Nadelmann | Chairman | 0 companies |
| Andrew Eric Lawson-Smith | Board of Directors | 0 companies |
| Jimmy Maymann- Holler | Chairman | 0 companies |
| Yvonne Patricia Biggins | Board of Directors | 0 companies |
| Robert Anthony Horler | Board of Directors | 0 companies |
| Roy Oron | Board of Directors | 0 companies |
| Jacob Hagemann | Chairman | 0 companies |
| Ivan Sandqvist | Board of Directors | 0 companies |
| Robert Anthony Horler | Board of Directors | 0 companies |
| René Efraim Rechtman | Board of Directors | 0 companies |
| Martin Kæstel Nielsen | Board of Directors | 0 companies |
| Matthew Sidney Mead | Board of Directors | 0 companies |
| Peter Grønbæk | Board of Directors | 0 companies |
| Finn Winchler Andersen | Chairman | 0 companies |