| Revenue | DKK -34K | -88% |
| EBITDA | DKK -122K | +75% |
| Net profit | DKK -139K | +72% |
| Total assets | DKK 1K | -100% |
| Equity | DKK 520 | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 197 | -558 | -499 | -273 | -34 |
| Staff expenses | -1.691 | -1.218 | -329 | -214 | -38 |
| EBITDA | -1.495 | -1.776 | -828 | -487 | -122 |
| Depreciation & amort. | -328 | -33 | -2 | -13 | -11 |
| EBIT | -1.823 | -1.810 | -830 | -500 | -133 |
| Net financials | -110 | -20 | 60 | -3 | -6 |
| Profit before tax | -1.932 | -1.830 | -770 | -503 | -139 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.932 | -1.830 | -770 | -503 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.800 | 552 | 299 | 408 | 1 |
| Equity | 1.611 | 311 | 211 | 140 | 1 |
| Long-term debt | 0 | 100 | 0 | 207 | 0 |
| Short-term debt | 188 | 141 | 88 | 61 | 0 |
| Total debt | 188 | 241 | 88 | 268 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Unofficial title | Unofficial title | 2016 | — | — |
VM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FL Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHMIDT & CO HOLDING ApS | Company | 15.0% | 5.0% | 2015 |
CRJ GRAFISK ApS | Company | 5.0% | 0.0% | 2015 |
| Individual | 15.0% | 10.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 | |
Capitis ApS | Company | 5.0% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bredtoft Guldmann | Unofficial title | 0 companies |
| Vincent Mark Becher | Chief Executive Officer | 0 companies |
| Flemming Larsen | Management | 0 companies |
| Jens Dollerup Falkenberg | Board of Directors | 0 companies |
| Ernst Ulrik Bayer | Chairman | 0 companies |
| Henning Hansen | Chairman | 0 companies |
| Allan Tange | Board of Directors | 0 companies |
| Anders Gintberg Levin | Chairman | 0 companies |