| Revenue | DKK 636K | -88% |
| EBITDA | DKK -5,6M | -157% |
| Net profit | DKK -6,1M | -79% |
| Total assets | DKK 4,6M | -26% |
| Equity | DKK -7,9M | -236% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | 5.187 | 7.315 | 1.898 | 9.249 | 5.179 | 636 |
| Staff expenses | -4.170 | -5.421 | -1.807 | -7.763 | -7.366 | -6.260 |
| EBITDA | 1.016 | 1.894 | 90 | 1.487 | -2.187 | -5.624 |
| Depreciation & amort. | 875 | 1.178 | 291 | 1.037 | 688 | -292 |
| EBIT | 142 | 716 | -201 | 449 | -2.875 | -5.915 |
| Net financials | -43 | -273 | -85 | -999 | -1.097 | -143 |
| Profit before tax | 99 | 443 | -285 | -549 | -3.972 | -6.059 |
| Tax | 81 | 302 | -38 | 341 | -585 | -0 |
| Net profit | 18 | 140 | -247 | -890 | -3.387 | -6.059 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Total assets | 10.729 | 13.221 | 13.362 | 11.763 | 6.159 | 4.561 |
| Equity | 2.018 | 2.159 | 1.911 | 1.021 | -2.367 | -7.945 |
| Long-term debt | 110 | 357 | 100 | 60 | 0 | 0 |
| Short-term debt | 8.345 | 10.434 | 11.148 | 10.540 | 8.525 | 11.486 |
| Total debt | 8.455 | 10.791 | 11.248 | 10.600 | 8.525 | 12.331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Management | Management | 2011 | — | — |
BÆ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TIM MØLLEGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
EM MEDIER ApS | Company | 5.0% | 5.0% | 2012 |
FORM71 ApS | Company | 25.0% | 25.0% | 2012 |
J. REEH HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
MORTEN P. HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Antos Møllegaard | Management | 0 companies |
| Brian Ærbo Pedersen | Management | 0 companies |
| Martin Bjørn Thomsen | Board of Directors | 0 companies |
| Ulla Falkenberg | Board of Directors | 0 companies |
| Ronnie Peer Gasseholm | Board of Directors | 0 companies |
| Peter Skau-Andersen | Board of Directors | 0 companies |
| Lars Knudsen | Board of Directors | 0 companies |
| Dennis Møller Nielsen | Board of Directors | 0 companies |
| Jonas Reeh Petersen | Chairman | 0 companies |
| Veronika Antosova Møllegaard | Board of Directors | 0 companies |