| Revenue | DKK 1,5M | +317% |
| EBITDA | DKK 427K | +156% |
| Net profit | DKK -749K | +50% |
| Total assets | DKK 7,5M | -19% |
| Equity | DKK -84K | -113% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.782 | 324 | -730 | 352 | 1.468 |
| Staff expenses | -938 | -1.335 | -1.621 | -1.110 | -1.041 |
| EBITDA | -667 | -1.011 | -2.352 | -757 | 427 |
| Depreciation & amort. | -185 | -387 | -720 | -723 | -746 |
| EBIT | -851 | -1.398 | -3.071 | -1.480 | -318 |
| Net financials | -218 | -175 | -300 | -468 | -571 |
| Profit before tax | -1.070 | -1.573 | -3.371 | -1.948 | -889 |
| Tax | -313 | -467 | -778 | -456 | -140 |
| Net profit | -756 | -1.106 | -2.593 | -1.492 | -749 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.484 | 7.334 | 8.384 | 9.260 | 7.487 |
| Equity | 607 | 3.501 | 2.158 | 665 | -84 |
| Long-term debt | 0 | 1.451 | 1.430 | 1.226 | 4.823 |
| Short-term debt | 2.877 | 2.382 | 4.797 | 7.369 | 2.748 |
| Total debt | 2.877 | 3.833 | 6.227 | 8.595 | 7.571 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
UI Management | Management | 2014 – 2018 |
JT Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2018 | |
| Chairman | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2012 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Ib Ghisler | Management | 0 companies |
| Jonas Thor Olsen | Management | 0 companies |
| Helle Jørgsholm | Board of Directors | 0 companies |
| Franz Martin Ghisler | Board of Directors | 0 companies |
| Nicolai Christian Strate | Chairman | 0 companies |