| Revenue | DKK 828K | +3% |
| EBITDA | DKK -103K | +8% |
| Net profit | DKK -183K | -8% |
| Total assets | DKK 840K | -14% |
| Equity | DKK -294K | -165% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 960 | 889 | 801 | 828 |
| Staff expenses | -883 | -630 | -913 | -931 |
| EBITDA | 77 | 259 | -112 | -103 |
| Depreciation & amort. | 33 | 31 | 46 | 32 |
| EBIT | 45 | 228 | -158 | -135 |
| Net financials | -86 | 45 | -12 | -48 |
| Profit before tax | -41 | 273 | -170 | -183 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -41 | 273 | -170 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 893 | 939 | 982 | 840 |
| Equity | -214 | 59 | -111 | -294 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.107 | 880 | 1.093 | 1.134 |
| Total debt | 1.107 | 880 | 1.093 | 1.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 2008 | — | — |
SE Founder | Founder | 2008 | — | — |
FA Founder | Founder | 2008 | — | — |
HB Founder | Founder | 2008 | — | — |
MS Founder | Founder | 2008 | — | — |
EK Founder | Founder | 2008 | — | — |
HR Founder | Founder | 2008 | — | — |
KK Founder | Founder | 2008 | — | — |
TK Founder | Founder | 2008 | — | — |
PG Founder | Founder | 2008 | — | — |
AH Founder | Founder | 2008 | — | — |
BS Founder | Founder | 2008 | — | — |
OJ Management | Management | 2010 | — | — |
EK Founder | Founder | 2008 | — | — |
HO Founder | Founder | 2008 | — | — |
BP Founder | Founder | 2008 | — | — |
NM Founder | Founder | 2008 | — | — |
LL Founder | Founder | 2008 | — | — |
NJ | Founder | 2008 | — | — |
CJ Founder | Founder | 2008 | — | — |
AM Founder | Founder | 2008 | — | — |
RR Founder | Founder | 2008 | — | — |
HR Founder | Founder | 2008 | — | — |
PV Founder | Founder | 2008 | — | — |
KS Founder | Founder | 2008 | — | — |
FC | Founder | 2008 | — | — |
BP Founder | Founder | 2008 | — | — |
PS Founder | Founder | 2008 | — | — |
MS Founder | Founder | 2008 | — | — |
TL Founder | Founder | 2008 | — | — |
VF Founder | Founder | 2008 | — | — |
KG Founder | Founder | 2008 | — | — |
EN Founder | Founder | 2008 | — | — |
HG Founder | Founder | 2008 | — | — |
GJ Founder | Founder | 2008 | — | — |
OO Founder | Founder | 2008 | — | — |
HK Founder | Founder | 2008 | — | — |
AH Founder | Founder | 2008 | — | — |
ER Founder | Founder | 2008 | — | — |
MF Founder | Founder | 2008 | — | — |
SS Founder | Founder | 2008 | — | — |
HP Founder | Founder | 2008 | — | — |
PK Founder | Founder | 2008 | — | — |
| Founder | 2008 | — | — | |
TE Founder | Founder | 2008 | — | — |
HB Founder | Founder | 2008 | — | — |
BL Founder | Founder | 2008 | — | — |
AJ Founder | Founder | 2008 | — | — |
KH Founder | Founder | 2008 | — | — |
HC Founder | Founder | 2008 | — | — |
VR Founder | Founder | 2008 | — | — |
KD Management | Management | 2008 | — | — |
LG Founder | Founder | 2008 | — | — |
KG Founder | Founder | 2008 | — | — |
LJ Founder | Founder | 2008 | — | — |
EK Founder | Founder | 2008 | — | — |
KL Founder | Founder | 2008 | — | — |
JL Founder | Founder | 2008 | — | — |
ED Founder | Founder | 2008 | — | — |
KH Founder | Founder | 2008 | — | — |
DJ Founder | Founder | 2008 | — | — |
GS Founder | Founder | 2008 | — | — |
SG Founder | Founder | 2008 | — | — |
KK Founder | Founder | 2008 | — | — |
MS Founder | Founder | 2008 | — | — |
CE Founder | Founder | 2008 | — | — |
EM Founder | Founder | 2008 | — | — |
PE Founder | Founder | 2008 | — | — |
JH Founder | Founder | 2008 | — | — |
VL Founder | Founder | 2008 | — | — |
EL Founder | Founder | 2008 | — | — |
SA Founder | Founder | 2008 | — | — |
SM Founder | Founder | 2008 | — | — |
GE Founder | Founder | 2008 | — | — |
HH Management | Management | 2015 | — | — |
HD Founder | Founder | 2008 | — | — |
HG Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2008 | |
Vrøgum Idræts og Borgerforening | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Laurids Skou Iversen | Founder | 0 companies |
| Svend Erik Johansen | Founder | 0 companies |
| Frode Axelsen | Founder | 0 companies |
| Henrik Bjørn | Founder | 0 companies |
| Michael Skoven Vestergaard | Founder | 0 companies |
| Ejner Kousgaard Frandsen | Founder | 0 companies |
| Heino Reinholdt Petersen | Founder | 0 companies |
| Knud Kristen Dybdahl | Founder | 0 companies |
| Tove Kirstine Vigen Hansen | Founder | 0 companies |
| Per Graungaard Olsen | Founder | 0 companies |
| Alex Hansen | Founder | 0 companies |
| Bo Schwartz Marcher | Founder | 0 companies |
| Orla Jensen | Management | 0 companies |
| Erik Krebs Jensen | Founder | 0 companies |
| Hugo Olsen | Founder | 0 companies |
| Bent Plauborg | Founder | 0 companies |
| Niels Marthinus Pedersen | Founder | 0 companies |
| Leif Lyng Vestphaell Bomb | Founder | 0 companies |
| Niels Jørn Vaseli Andersen Mygind | Founder | 0 companies |
| Carsten Jensen Vestergaard | Founder | 0 companies |
| Arthur Mads Jensen | Founder | 0 companies |
| Ruth Rauhe Pedersen | Founder | 0 companies |
| Hardy Rosenkrantz Simonsen | Founder | 0 companies |
| Poul Verner Christensen | Founder | 0 companies |
| Karsten Sølbæk Rohde | Founder | 0 companies |
| Flemming Christian Henry Hansen | Founder | 0 companies |
| Birgitte Poulsen | Founder | 0 companies |
| Peder Sørensen Kaldal | Founder | 0 companies |
| Max Simonsen | Founder | 0 companies |
| Tommy Lindberg | Founder | 0 companies |
| Verner Frøik Christensen | Founder | 0 companies |
| Kim Graungaard Olsen | Founder | 0 companies |
| Eila Nielsen | Founder | 0 companies |
| Hanne Gunhild Stigaard | Founder | 0 companies |
| Gunhild Jørgensen | Founder | 0 companies |
| Oly Olesen | Founder | 0 companies |
| Hanne Kirstine Høy Lauridsen | Founder | 0 companies |
| Aage Hansen | Founder | 0 companies |
| Elly Ruth Larsen | Founder | 0 companies |
| Michael Friis | Founder | 0 companies |
| Søren Skou | Founder | 0 companies |
| Henning Poulsen | Founder | 0 companies |
| Per Kruse Kristensen | Founder | 0 companies |
| Ingeborg Merete Siegumfeldt Thaarup Jepsen | Founder | 0 companies |
| Teddy Edward Sørensen | Founder | 0 companies |
| Henrik B Christensen | Founder | 0 companies |
| Bengt Louis Peder Pedersen | Founder | 0 companies |
| Arne Jørgensen | Founder | 0 companies |
| Kim Hansen | Founder | 0 companies |
| Henning Christensen | Founder | 0 companies |
| Vagn Rudolf Hansen | Founder | 0 companies |
| Kim Dyreby Pedersen | Management | 0 companies |
| Lars Gadsbølle Larsen | Founder | 0 companies |
| Karl Gerhard Wiechert | Founder | 0 companies |
| Lars Jørgen Bøgedal Hansen | Founder | 0 companies |
| Egon Kristensen | Founder | 0 companies |
| Keld Lykke Hansen | Founder | 0 companies |
| Jens Linding | Founder | 0 companies |
| Erik Delf | Founder | 0 companies |
| Kristen Høy | Founder | 0 companies |
| Dan Juul Nielsen | Founder | 0 companies |
| Gitte Susanne Slot Eskesen | Founder | 0 companies |
| Sune Gorius Møller | Founder | 0 companies |
| Karen Kathrine Eskesen | Founder | 0 companies |
| Martin Skoven Vestergaard | Founder | 0 companies |
| Claus Erik Marcussen | Founder | 0 companies |
| Else Mortensen | Founder | 0 companies |
| Poul Erik Knudsen | Founder | 0 companies |
| Jørn Henrik Weinreich | Founder | 0 companies |
| Verner Linding | Founder | 0 companies |
| Erik Levinsen | Founder | 0 companies |
| Steen Appel Olesen | Founder | 0 companies |
| Sigrid Marie Jensen | Founder | 0 companies |
| Gudmund Eskesen | Founder | 0 companies |
| Helle Hallum Knudsen | Management | 0 companies |
| Helle Dahl Nielsen | Founder | 0 companies |
| Hans Gerluf Bjerre | Founder | 0 companies |
| Bente Christensen | Board of Directors | 0 companies |
| Tanja Greve Andersen | Board of Directors | 0 companies |
| Niels Jøren Jensen | Board of Directors | 0 companies |
| Karina Nødskov Bertelsen | Chairman | 0 companies |
| Ib Jensen | Board of Directors | 0 companies |
| Ellen Breinholt | Board of Directors | 0 companies |
| Jesper Bremland Beck Esbjørn | Board of Directors | 0 companies |
| Bente Graungaard Hansen | Chairman | 0 companies |
| John Elmertoft | Chairman | 0 companies |
| Gitte Olsen | Board of Directors | 0 companies |
| Erik Johannes Pedersen | Board of Directors | 0 companies |