| Revenue | DKK -2,1M | -163% |
| EBITDA | DKK -6,4M | -499% |
| Net profit | DKK -9,5M | -2162% |
| Total assets | DKK 31,3M | +41% |
| Equity | DKK 19,1M | +230% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.320 | -961 | 3.336 | -2.099 |
| Staff expenses | -2.733 | -782 | -1.720 | -4.348 |
| EBITDA | -4.625 | -1.743 | 1.616 | -6.447 |
| Depreciation & amort. | -0 | 317 | -3.547 | -5.254 |
| EBIT | -4.625 | -2.060 | -1.930 | -11.701 |
| Net financials | -6 | -144 | -243 | -575 |
| Profit before tax | -4.631 | -2.204 | -2.173 | -12.276 |
| Tax | 138 | -673 | -1.755 | -2.807 |
| Net profit | -4.769 | -1.531 | -419 | -9.469 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 427 | 4.100 | 22.123 | 31.301 |
| Equity | -585 | -4.697 | 5.791 | 19.117 |
| Long-term debt | 0 | 5.541 | 11.698 | 6.256 |
| Short-term debt | 1.012 | 3.256 | 4.385 | 5.896 |
| Total debt | 1.012 | 8.797 | 16.083 | 12.152 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MF Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
SW Management | Management | 2010 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2015 – 2015 | |
| Chairman | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 10–14.99% | 10–14.99% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Francois Engelage Lucas | Chief Executive Officer | 0 companies |
| Steffen Wiemann Frølund | Management | 0 companies |
| Sascha Hausmann | Board of Directors | 0 companies |
| Andreas Krüger Mortensen | Board of Directors | 0 companies |
| Thomas Bro Folmann | Board of Directors | 0 companies |
| Pablo Elosua | Board of Directors | 0 companies |
| Teit Førster Varming | Chairman | 0 companies |
| Marc Lucas | Board of Directors | 0 companies |
| Palle Ladbye-Hansen | Board of Directors | 0 companies |
| Lars Priemé | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Michael Grindsted | Board of Directors | 0 companies |
| Jakob Ekkelund | Board of Directors | 0 companies |
| Pia Pickering Vemmelund | Chairman | 0 companies |