| Revenue | DKK 10,8M | -10% |
| EBITDA | DKK 2M | -48% |
| Net profit | DKK -1,7M | -173% |
| Total assets | DKK 41,2M | -17% |
| Equity | DKK 12,5M | -12% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 10.532 | 8.691 | 7.853 | 11.994 | 10.838 |
| Staff expenses | -4.821 | -5.145 | -5.070 | -8.093 | -8.803 |
| EBITDA | 5.711 | 3.546 | 2.783 | 3.902 | 2.035 |
| Depreciation & amort. | -415 | -451 | -385 | -860 | -944 |
| EBIT | 5.295 | 3.095 | 2.398 | 3.042 | 1.091 |
| Net financials | -710 | -913 | -1.074 | -175 | -2.958 |
| Profit before tax | 4.586 | 2.182 | 1.324 | 2.867 | -1.867 |
| Tax | 1.156 | 559 | 486 | 605 | -213 |
| Net profit | 3.430 | 1.624 | 838 | 2.261 | -1.653 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 42.561 | 40.133 | 46.966 | 49.345 | 41.191 |
| Equity | 9.383 | 11.007 | 11.845 | 14.106 | 12.453 |
| Long-term debt | 19 | 24 | 28 | 17 | 6 |
| Short-term debt | 33.116 | 29.061 | 35.121 | 35.239 | 28.738 |
| Total debt | 33.116 | 29.061 | 35.121 | 35.239 | 28.738 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SM Management | Management | 2009 – 2018 |
JB Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2009 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Saqib Mustafa | Management | 0 companies |
| Jesper Brinkmann | Chief Executive Officer | 0 companies |
| Simon Morsing Jørgensen | Board of Directors | 0 companies |
| Peter Scharf | Board of Directors | 0 companies |
| Søren Drachmann Lyngsø | Board of Directors | 0 companies |
| Farah Saqib | Board of Directors | 0 companies |