| Revenue | DKK 19,5M | +27% |
| EBITDA | DKK -300K | +68% |
| Net profit | DKK -757K | +43% |
| Total assets | DKK 6,3M | -7% |
| Equity | DKK 758K | -50% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 9.001 | 11.252 | 13.458 | 13.769 | 15.379 | 19.460 |
| Staff expenses | -2.684 | -3.376 | -3.266 | -3.192 | -3.503 | -4.249 |
| EBITDA | -2.301 | -1.485 | -900 | -1.092 | -931 | -299 |
| Depreciation & amort. | -1.225 | -610 | -664 | -676 | -751 | -694 |
| EBIT | -3.526 | -2.096 | -1.564 | -1.768 | -1.682 | -993 |
| Net financials | -131 | -131 | -100 | -36 | -62 | 23 |
| Profit before tax | -1.832 | -1.113 | -1.664 | -1.804 | -1.744 | -970 |
| Tax | 913 | 557 | -366 | -442 | -411 | -213 |
| Net profit | -2.745 | -1.670 | -1.298 | -1.362 | -1.333 | -757 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 7.008 | 6.175 | 6.790 | 6.135 | 6.777 | 6.335 |
| Equity | 977 | 1.307 | 2.009 | 1.448 | 1.515 | 758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.718 | 4.858 | 4.687 | 4.607 | 5.245 | 5.577 |
| Total debt | 5.718 | 4.858 | 4.687 | 4.607 | 5.245 | 5.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2009 | — | — |
RK Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NDI A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Christian Lyhne | Management | 0 companies |
| René Kristensen | Management | 0 companies |
| Michael Lyhne | Board of Directors | 0 companies |
| Benny Kristensen | Chairman | 0 companies |