| Revenue | DKK -147K | -122% |
| EBITDA | DKK -188K | +97% |
| Net profit | DKK -2,4M | +32% |
| Total assets | DKK 840K | -88% |
| Equity | DKK -14,3M | -20% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 8.378 | 2.599 | 673 | -147 |
| Staff expenses | -13.670 | -7.252 | -6.516 | -41 |
| EBITDA | -5.292 | -4.652 | -5.844 | -188 |
| Depreciation & amort. | -900 | -308 | -422 | -108 |
| EBIT | -6.192 | -4.960 | -6.265 | -296 |
| Net financials | -600 | -512 | -623 | -43 |
| Profit before tax | -6.792 | -5.472 | -6.888 | -339 |
| Tax | 1.596 | -0 | -3.323 | 2.080 |
| Net profit | -8.388 | -5.472 | -3.565 | -2.419 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 8.754 | 9.431 | 6.959 | 840 |
| Equity | -2.904 | -8.376 | -11.883 | -14.302 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 11.658 | 17.807 | 18.842 | 15.142 |
| Total debt | 11.658 | 17.807 | 18.842 | 15.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Management | Management | 2014 | — | — |
CL Unofficial title | Unofficial title | 2016 | — | — |
KN Management | Management | 2009 | — | — |
MW Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Dall Lauridsen | Management | 0 companies |
| Christian Løth Mortensen | Unofficial title | 0 companies |
| Kaj Nygaard | Management | 0 companies |
| Michael Wieting | Management | 0 companies |
| Kirsten Storgaard Nygaard | Board of Directors | 0 companies |
| Matthias Karl-Heinz Oppermann | Board of Directors | 0 companies |
| Eric Marie Joseph Henri Pans | Chairman | 0 companies |
| Gerard Vincent Kessels | Chairman | 0 companies |
| Bent Christensen Aagaard | Board of Directors | 0 companies |
| Kuno Nygaard Glad | Chairman | 0 companies |