| Revenue | DKK 12,4M | +65% |
| EBITDA | DKK 2M | +603% |
| Net profit | DKK 1,6M | +3002% |
| Total assets | DKK 19,5M | -2% |
| Equity | DKK 8,4M | +24% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 7.484 | 8.137 | 7.561 | 12.440 |
| Staff expenses | -15.289 | -16.198 | -19.944 | -25.950 |
| EBITDA | 674 | 1.259 | 290 | 2.038 |
| Depreciation & amort. | -0 | -546 | -514 | -489 |
| EBIT | 674 | 713 | -225 | 1.549 |
| Net financials | 98 | 296 | 264 | 463 |
| Profit before tax | 772 | 1.008 | 39 | 2.012 |
| Tax | 306 | 360 | 95 | 396 |
| Net profit | 465 | 649 | -56 | 1.616 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 12.936 | 17.414 | 19.984 | 19.512 |
| Equity | 6.203 | 6.851 | 6.796 | 8.412 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 6.729 | 9.548 | 11.769 | 8.594 |
| Total debt | 6.729 | 9.548 | 11.769 | 8.594 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SK Management | Management | 2009 – 2014 |
OA Management | Management | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2009 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2009 | |
| Company | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kristensen | Management | 0 companies |
| Ole Andreasen Rasmussen | Management | 0 companies |
| Leo Nørtoft Laursen | Board of Directors | 0 companies |
| Mikael Glerup | Board of Directors | 0 companies |