| Revenue | DKK 660K | +30% |
| EBITDA | DKK -126K | +48% |
| Net profit | DKK -150K | +46% |
| Total assets | DKK 1,5M | -2% |
| Equity | DKK 453K | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 540 | 1.109 | 981 | 506 | 660 |
| Staff expenses | -767 | -923 | -911 | -747 | -786 |
| EBITDA | -528 | -79 | 70 | -240 | -126 |
| Depreciation & amort. | -137 | -327 | -137 | -29 | -0 |
| EBIT | -665 | -406 | -68 | -270 | -126 |
| Net financials | -6 | -14 | -36 | 9 | -57 |
| Profit before tax | -672 | -420 | -104 | -261 | -183 |
| Tax | -167 | -40 | -0 | 16 | -33 |
| Net profit | -505 | -380 | -104 | -277 | -150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.453 | 1.577 | 1.795 | 1.532 | 1.500 |
| Equity | 1.257 | 1.044 | 767 | 489 | 453 |
| Long-term debt | 0 | 0 | 0 | 343 | 660 |
| Short-term debt | 195 | 533 | 1.028 | 700 | 387 |
| Total debt | 195 | 533 | 1.028 | 1.043 | 1.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Founder | Founder | 2009 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BW Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gefion AB | Founder | 0 companies |
| Johan Christofer Gyllenberg Burkal | Chief Executive Officer | 0 companies |
| Bo Windahl | Chief Executive Officer | 0 companies |
| Jørgen Axel Thorball | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Chairman | 0 companies |
| Hans Iakob Estrup | Chairman | 0 companies |
| Anne Lise Wandall | Board of Directors | 0 companies |
| Peter Eyermann | Board of Directors | 0 companies |
| Rasmus Tim Bjerngaard | Board of Directors | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |