| Revenue | DKK 1,1M | -76% |
| EBITDA | DKK -773K | -119% |
| Net profit | DKK -1,1M | -142% |
| Total assets | DKK 18,6M | +35% |
| Equity | DKK 560K | -66% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Revenue | 44 | 248 | -1.079 | 2.007 | -129 | 4.552 | 1.102 |
| Staff expenses | -720 | -388 | -1.338 | -949 | -1.222 | -547 | -1.875 |
| EBITDA | -676 | -140 | -2.418 | 1.058 | -1.351 | 4.005 | -773 |
| Depreciation & amort. | -0 | -0 | -0 | -237 | -552 | -360 | -254 |
| EBIT | -676 | -140 | -2.418 | 821 | -1.903 | 3.645 | -1.027 |
| Net financials | -152 | -217 | -131 | -199 | -326 | -271 | -383 |
| Profit before tax | -827 | -357 | -2.549 | 622 | -2.228 | 3.374 | -1.409 |
| Tax | -0 | -0 | -686 | 137 | -455 | 746 | -301 |
| Net profit | -827 | -357 | -1.863 | 485 | -1.773 | 2.628 | -1.108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.331 | 2.118 | 2.816 | 5.038 | 6.373 | 13.804 | 18.637 |
| Equity | -1.147 | 41 | 328 | 814 | -960 | 1.668 | 560 |
| Long-term debt | 1.500 | 0 | 0 | 0 | 0 | 0 | 3.000 |
| Short-term debt | 978 | 2.077 | 2.487 | 4.224 | 7.332 | 12.136 | 15.077 |
| Total debt | 2.478 | 2.077 | 2.487 | 4.224 | 7.332 | 12.136 | 18.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2014 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
OG | Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØNDERMARK HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
Neoline Group ApS | Company | 100.0% | 100.0% | 2016 |
MAJGAARD INVEST A/S | Company | 33.3% | 33.3% | 2013 |
Pagouni ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Heiberg | Management | 0 companies |
| Lars Antonsen | Chief Executive Officer | 0 companies |
| Jens Hedegaard | Chief Executive Officer | 0 companies |
| Peder Givskov Bay Pedersen | Management | 0 companies |
| Hannibal David André Wedel Fléron | Board of Directors | 0 companies |
| Preben Lindbjerg Mehlsen | Chairman | 0 companies |
| Jonas Sverdrup-Jensen | Board of Directors | 0 companies |
| Dennis Stendorph | Board of Directors | 0 companies |
| Bo Bjerregaard Rasmussen | Chairman | 0 companies |
| Mona Majgaard | Chairman | 0 companies |
| Johan Peter Forchhammer | Board of Directors | 0 companies |
| Kristine Bang Givskov Bay | Board of Directors | 0 companies |
| Henrik Adler Nielsen | Chairman | 0 companies |
| Ole Gade | Chairman | 0 companies |