| Revenue | DKK -206K | -21% |
| EBITDA | DKK -206K | +21% |
| Net profit | DKK -189K | +23% |
| Total assets | DKK 308K | -28% |
| Equity | DKK -683K | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -88 | -180 | -262 | -206 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -88 | -180 | -262 | -206 |
| Depreciation & amort. | -39 | -39 | -0 | -0 |
| EBIT | -128 | -219 | -262 | -206 |
| Net financials | -57 | -43 | -53 | -39 |
| Profit before tax | -92 | -262 | -315 | -245 |
| Tax | 46 | -58 | -71 | -57 |
| Net profit | -138 | -204 | -244 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 620 | 413 | 429 | 308 |
| Equity | -46 | -250 | -494 | -683 |
| Long-term debt | 0 | 0 | 0 | -62 |
| Short-term debt | 666 | 663 | 923 | 991 |
| Total debt | 666 | 663 | 923 | 991 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SK Founder | Founder | 2010 – 2017 |
TO Founder | Founder | 2010 – 2017 |
JN Management | Management | 2010 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2010 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25–33.32% | 25–33.32% | 2010 | |
| Individual | 20–24.99% | 20–24.99% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Sirli Kersalu | Founder | 0 companies |
| Tiina Otsus | Founder | 0 companies |
| Jan Nielsen | Management | 0 companies |
| Talvar Otsus | Board of Directors | 0 companies |
| Rauno Kersalu | Board of Directors | 0 companies |