| Revenue | DKK 2,4M | +105% |
| EBITDA | DKK -313K | +35% |
| Net profit | DKK -1,4M | -9% |
| Total assets | DKK 23,7M | +3% |
| Equity | DKK 632K | -68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.631 | 5.581 | 1.189 | 2.443 |
| Staff expenses | -5.506 | -6.025 | -6.286 | -7.166 |
| EBITDA | 1.741 | 3.179 | -478 | -313 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 1.741 | 3.179 | -478 | -313 |
| Net financials | -1.109 | -1.085 | -1.177 | -1.463 |
| Profit before tax | 632 | 2.094 | -1.654 | -1.776 |
| Tax | 169 | 543 | -402 | -415 |
| Net profit | 463 | 1.551 | -1.252 | -1.361 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 22.331 | 23.301 | 23.055 | 23.664 |
| Equity | 1.694 | 3.245 | 1.993 | 632 |
| Long-term debt | 13.026 | 11.198 | 10.091 | 10.778 |
| Short-term debt | 7.612 | 8.353 | 10.869 | 12.255 |
| Total debt | 20.637 | 19.551 | 20.960 | 23.033 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
TJ Management | Management | 2009 – 2016 |
PA Management | Management | 2009 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2012 – 2013 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2009 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2009 | |
| Individual | 15–19.99% | 15–19.99% | 2009 | |
| Individual | 5–9.99% | 5–9.99% | 2009 | |
| Individual | 5–9.99% | 5–9.99% | 2009 | |
| Company | 10–14.99% | 10–14.99% | 2009 | |
| Company | 15–19.99% | 15–19.99% | 2009 | |
| Individual | 5–9.99% | 5–9.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Jørgensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Einar Fischer Jensen | Board of Directors | 0 companies |
| Teit Kjeldersgaard | Board of Directors | 0 companies |
| Ernst Carl Peter Scheibel | Chairman | 0 companies |
| Per Mosberg Lynnerup | Board of Directors | 0 companies |
| Jan Schøtt-Petersen | Board of Directors | 0 companies |
| Niels Møller Nielsen | Board of Directors | 0 companies |