| Revenue | DKK 16K | -106% |
| EBITDA | DKK 209K | +111% |
| Net profit | DKK -412K | +78% |
| Total assets | DKK 150K | -82% |
| Equity | DKK -96K | -130% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -22 | -155 | -201 | -294 | 16 |
| Staff expenses | -288 | -1.223 | -1.642 | -1.573 | -193 |
| EBITDA | -310 | -1.377 | -1.843 | -1.867 | 209 |
| Depreciation & amort. | 79 | -134 | -134 | -134 | -189 |
| EBIT | -389 | -1.511 | -1.977 | -2.001 | 20 |
| Net financials | 0 | -0 | 3 | -42 | -1 |
| Profit before tax | -389 | -1.511 | -1.974 | -2.043 | 19 |
| Tax | -89 | -373 | -364 | -186 | 431 |
| Net profit | -300 | -1.139 | -1.610 | -1.857 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 789 | 2.019 | 1.322 | 835 | 150 |
| Equity | 571 | 1.667 | 557 | 317 | -96 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 218 | 352 | 766 | 518 | 246 |
| Total debt | 218 | 352 | 766 | 518 | 246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2012 | — | — |
SK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORPE HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
KONDI HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 10.0% | 10.0% | 2015 | |
Hauswunder Holding ApS | Company | 25.0% | 25.0% | 2015 |
Könnecker Kapital ApS | Company | 25.0% | 25.0% | 2015 |
SORTEDAM VENTURES I ApS | Company | 20.0% | 20.0% | 2014 |
KOED & ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Margrethe Adler Olsen | Management | 0 companies |
| Stefan Kirkegaard Sløk-Madsen | Management | 0 companies |
| John-Ole Hansen | Chairman | 0 companies |
| Michael Skafte Clausen | Board of Directors | 0 companies |
| Simon Schock | Board of Directors | 0 companies |
| Lutz Könnecker | Chairman | 0 companies |
| Karsten Koed | Board of Directors | 0 companies |
| Lars Torpe Christoffersen | Board of Directors | 0 companies |
| Jette Jakobsen | Board of Directors | 0 companies |