| Revenue | DKK 17,4M | +0% |
| EBITDA | DKK -1,3M | +62% |
| Net profit | DKK -1,2M | +62% |
| Total assets | DKK 15,2M | -2% |
| Equity | DKK -156K | +96% |
| Employees | 81 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 15.605 | 13.663 | 18.260 | 17.476 | 17.391 |
| Staff expenses | -25.101 | -25.421 | -25.658 | -23.894 | -22.338 |
| EBITDA | 1.994 | 195 | -1.089 | -3.403 | -1.309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.994 | 195 | -1.089 | -3.403 | -1.309 |
| Net financials | -296 | -69 | -76 | -332 | -229 |
| Profit before tax | 1.698 | 126 | -1.164 | -3.735 | -1.538 |
| Tax | 440 | 102 | -221 | -551 | -329 |
| Net profit | 1.258 | 25 | -943 | -3.184 | -1.209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 17.217 | 15.756 | 14.616 | 15.524 | 15.233 |
| Equity | 125 | 150 | -793 | -3.978 | -156 |
| Long-term debt | 457 | 0 | 0 | 0 | 449 |
| Short-term debt | 16.636 | 15.606 | 15.409 | 19.502 | 14.939 |
| Total debt | 17.092 | 15.606 | 15.409 | 19.502 | 15.388 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
LA Management | Management | 2010 – 2014 |
TE Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2010 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Aunsberg | Management | 0 companies |
| Torben Erik Sjøberg Pedersen | Chief Executive Officer | 0 companies |
| Claus Nyrop-Larsen | Board of Directors | 0 companies |
| Claus Reher-Langberg | Board of Directors | 0 companies |
| Søren Skovsted | Board of Directors | 0 companies |
| Uffe Klemmensen | Board of Directors | 0 companies |
| Jens Elsborg | Board of Directors | 0 companies |
| Niels Mogens Pedersen | Board of Directors | 0 companies |
| Lars Bo Baadsgaard Pedersen | Board of Directors | 0 companies |