| Revenue | DKK 639K | -87% |
| EBITDA | DKK -1,1M | -151% |
| Net profit | DKK -930K | -156% |
| Total assets | DKK 604K | -87% |
| Equity | DKK -253K | -111% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 5.803 | 823 | 2.550 | 6.409 | 4.861 | 639 |
| Staff expenses | -3.201 | -2.636 | -2.423 | -3.071 | -2.726 | -1.739 |
| EBITDA | 2.602 | -1.813 | 128 | 3.338 | 2.135 | -1.099 |
| Depreciation & amort. | -49 | -40 | -16 | -20 | -0 | -0 |
| EBIT | 2.554 | -1.853 | 111 | 3.317 | 2.135 | -1.099 |
| Net financials | -28 | -18 | -15 | -7 | 11 | -16 |
| Profit before tax | 2.526 | -1.871 | 96 | 3.310 | 2.139 | -1.115 |
| Tax | 662 | -461 | 88 | 785 | 469 | -185 |
| Net profit | 1.865 | -1.411 | 8 | 2.525 | 1.670 | -930 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.295 | 1.430 | 5.084 | 3.172 | 4.519 | 604 |
| Equity | 3.316 | 1.005 | 1.013 | 2.006 | 2.276 | -253 |
| Long-term debt | 312 | 328 | 344 | 0 | 0 | 0 |
| Short-term debt | 667 | 97 | 3.726 | 1.166 | 2.243 | 858 |
| Total debt | 979 | 425 | 4.071 | 1.166 | 2.243 | 858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
FH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHOU MANAGEMENT ApS | Company | 10.0% | 10.0% | 2015 |
SØREN DOLRIIS ApS | Company | 50.0% | 50.0% | 2015 |
KÄPHÖJ ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Peder Dolriis | Chief Executive Officer | 0 companies |
| Flemming Hvalsøe Fog | Chief Executive Officer | 0 companies |
| Jan Frans Ørsted Andersen | Board of Directors | 0 companies |
| Susanne Elisabeth Snedevig Ulveman Dolriis | Board of Directors | 0 companies |
| Nico Schou Sørensen | Chairman | 0 companies |
| Gritt Løschenkohl | Board of Directors | 0 companies |