| Revenue | DKK 1,8M | +15% |
| EBITDA | DKK -2,4M | -306% |
| Net profit | DKK -2,4M | -104% |
| Total assets | DKK 1,3M | +69% |
| Equity | DKK -2,3M | -76% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 545 | 1.556 | 1.787 |
| Staff expenses | -1.176 | -2.144 | -4.175 |
| EBITDA | -631 | -588 | -2.388 |
| Depreciation & amort. | -115 | -345 | -0 |
| EBIT | -746 | -933 | -2.388 |
| Net financials | -31 | -35 | -37 |
| Profit before tax | -777 | -968 | -2.425 |
| Tax | -192 | 223 | -0 |
| Net profit | -585 | -1.191 | -2.425 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 1.474 | 767 | 1.297 |
| Equity | -102 | -1.293 | -2.280 |
| Long-term debt | 530 | 0 | 2.415 |
| Short-term debt | 1.046 | 2.060 | 1.162 |
| Total debt | 1.576 | 2.060 | 3.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2010 | — | — |
AZ Management | Management | 2012 | — | — |
JM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TR SØHUS INVEST ApS | Company | 33.3% | 33.3% | 2014 |
AZM HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
KRISTIANSEN INVEST ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Møller Jørgensen | Management | 0 companies |
| Anders Zwicki Weber Mayntzhusen | Management | 0 companies |
| Johnny Møller Kristiansen | Management | 0 companies |
| Pernille Gleerup Sidenius Junker Nielsen | Board of Directors | 0 companies |
| Jan Baumgarten | Chairman | 0 companies |
| Thomas Bo Rasmussen | Board of Directors | 0 companies |
| Jose Manuel Wessmann Olsen | Chairman | 0 companies |
| Rene Bo Rasmussen | Board of Directors | 0 companies |