| Revenue | DKK 1,6M | -15% |
| EBITDA | DKK -826K | -777% |
| Net profit | DKK -1,3M | -116% |
| Total assets | DKK 5,6M | +86% |
| Equity | DKK -546K | -203% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.539 | 3.003 | 2.279 | 1.856 | 1.581 |
| Staff expenses | -3.184 | -2.767 | -3.045 | -1.950 | -2.407 |
| EBITDA | 1.355 | 237 | -766 | -94 | -826 |
| Depreciation & amort. | -1.061 | 1.101 | 1.106 | 667 | -744 |
| EBIT | 294 | -864 | -1.872 | -761 | -1.570 |
| Net financials | 15 | -1.157 | 183 | 31 | -44 |
| Profit before tax | 308 | -2.021 | -1.689 | -730 | -1.614 |
| Tax | 124 | -180 | -464 | -141 | -342 |
| Net profit | 185 | -1.840 | -1.225 | -589 | -1.272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 7.074 | 4.968 | 4.227 | 3.017 | 5.618 |
| Equity | 4.498 | 2.658 | 1.432 | 532 | -546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.576 | 2.310 | 2.795 | 2.485 | 6.165 |
| Total debt | 2.576 | 2.310 | 2.795 | 2.485 | 6.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2009 | — | — |
DV Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2009 | |
KNUTTEL HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
MADS W HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
N by N ApS | Company | 10.0% | 10.0% | 2016 |
SPLUSH GROUP ApS | Company | 20.0% | 20.0% | 2009 |
NORD GRUPPEN ApS | Company | 66.7% | 66.7% | 2017 |
| Individual | 33.3% | 33.3% | 2016 | |
LWA FLEX INVEST ApS | Company | 20.0% | 20.0% | 2009 |
EVENT REPUBLIC ApS | Company | 20.0% | 20.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Jørgen Wiwe | Management | 0 companies |
| Daniel Vesti Knuttel | Management | 0 companies |