| Revenue | DKK 5,1M | +96% |
| EBITDA | DKK -352K | +72% |
| Net profit | DKK -384K | +65% |
| Total assets | DKK 5,3M | +77% |
| Equity | DKK -384K | — |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -6.904 | 4.832 | 2.576 | 5.062 |
| Staff expenses | -5.422 | -5.722 | -3.845 | -5.414 |
| EBITDA | -1.408 | -890 | -1.269 | -352 |
| Depreciation & amort. | -37 | -48 | -59 | -68 |
| EBIT | -1.445 | -938 | -1.328 | -421 |
| Net financials | -101 | -92 | -59 | -34 |
| Profit before tax | -1.344 | -1.030 | -1.387 | -454 |
| Tax | 46 | -225 | -302 | -70 |
| Net profit | -1.390 | -806 | -1.085 | -384 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 2.467 | 3.027 | 2.970 | 5.272 |
| Equity | 257 | -1.063 | 0 | -384 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | -2.724 | 4.009 | 2.970 | 5.656 |
| Total debt | -2.724 | 4.009 | 2.970 | 5.656 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
FJ Chief Executive Officer | Chief Executive Officer | 2010 – 2011 |
HJ Management | Management | 2016 – 2016 |
TR Management | Management | 2011 – 2015 |
PR Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2011 – 2015 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Jensen | Chief Executive Officer | 0 companies |
| Hans Jacobsen | Management | 0 companies |
| Tom Rene Normann Olsen | Management | 0 companies |
| Per Rix | Management | 0 companies |
| Christian Rytter Nylykke | Chairman | 0 companies |
| Frantz Sigersted-Rasmussen | Board of Directors | 0 companies |
| Martin Behrendt | Board of Directors | 0 companies |