| Revenue | DKK 6,4M | -10% |
| EBITDA | DKK -257K | -427% |
| Net profit | DKK -719K | -1105% |
| Total assets | DKK 2,3M | +16% |
| Equity | DKK -607K | -642% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6.114 | 7.465 | 10.148 | 7.081 | 6.374 |
| Staff expenses | -5.461 | -3.908 | -4.716 | -4.536 | -4.427 |
| EBITDA | -1.749 | 163 | 199 | 79 | -257 |
| Depreciation & amort. | -192 | -151 | -125 | -124 | -119 |
| EBIT | -1.941 | 12 | 74 | -46 | -376 |
| Net financials | -36 | 25 | -36 | -14 | -7 |
| Profit before tax | -1.454 | 37 | 38 | -60 | -384 |
| Tax | 262 | -75 | -0 | -0 | 335 |
| Net profit | -1.716 | 112 | 38 | -60 | -719 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 2.128 | 3.755 | 2.538 | 1.955 | 2.272 |
| Equity | -1.589 | -1.477 | -1.439 | 112 | -607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.717 | 5.233 | 3.977 | 1.843 | 2.879 |
| Total debt | 3.717 | 5.233 | 3.977 | 1.843 | 2.879 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
HH Deputy | Deputy | 2011 – 2013 |
CF Management | Management | 2008 – 2018 |
FD Founder | Founder | 2008 – 2019 |
| Audit | 2008 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2008 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0% | 0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Henrik Buus | Deputy | 0 companies |
| Carl Fredrik Peter Stein | Management | 0 companies |
| FS Dynamics AB | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Bo Christian Fyhr | Board of Directors | 0 companies |
| Marcus Christiansson | Board of Directors | 0 companies |
| Ulf Arne Mårtensson | Board of Directors | 0 companies |
| Hans Erik Anders Agardh | Board of Directors | 0 companies |
| Arttu Kalliovalkama | Board of Directors | 0 companies |
| Erik Roger Blom | Board of Directors | 0 companies |