| Revenue | DKK 1,9M | -41% |
| EBITDA | DKK -1,6M | -29% |
| Net profit | DKK 3,9M | +240% |
| Total assets | DKK 4,9M | -38% |
| Equity | DKK -3,1M | +71% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.610 | 3.264 | 1.928 |
| Staff expenses | -4.893 | -5.232 | -3.534 |
| EBITDA | -987 | -1.241 | -1.606 |
| Depreciation & amort. | -1.065 | -1.375 | -1.413 |
| EBIT | -2.052 | -2.616 | -3.019 |
| Net financials | -1.103 | -475 | 7.278 |
| Profit before tax | -3.154 | -3.091 | 4.259 |
| Tax | -0 | -316 | 361 |
| Net profit | -3.154 | -2.775 | 3.898 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 10.677 | 7.875 | 4.861 |
| Equity | -7.897 | -10.547 | -3.081 |
| Long-term debt | 12.927 | 13.492 | 3.568 |
| Short-term debt | 5.646 | 4.930 | 4.374 |
| Total debt | 18.574 | 18.422 | 7.942 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SI Management | Management | 2009 – 2013 |
FK Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2009 – 2010 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2009 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Individual | 10–14.99% | 10–14.99% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Individual | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Ib Pallesen | Management | 0 companies |
| Flemming Klausen | Management | 0 companies |
| Flemming Philipsen | Chairman | 0 companies |
| Martin Bøge Mikkelsen | Board of Directors | 0 companies |
| Michael Mardahl Amstrup | Chairman | 0 companies |