| Revenue | DKK 1,7M | +11% |
| EBITDA | DKK -52K | +92% |
| Net profit | DKK -58K | +93% |
| Total assets | DKK 1,1M | -17% |
| Equity | DKK 305K | -16% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.604 | 3.111 | 2.152 | 1.580 | 1.749 |
| Staff expenses | -2.701 | -2.114 | -2.275 | -2.200 | -1.801 |
| EBITDA | -97 | 997 | -123 | -620 | -52 |
| Depreciation & amort. | -200 | -200 | -200 | -200 | -0 |
| EBIT | -297 | 797 | -323 | -820 | -52 |
| Net financials | -5 | -5 | -9 | -5 | -6 |
| Profit before tax | -302 | 792 | -332 | -825 | -58 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -302 | 792 | -332 | -825 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.509 | 2.908 | 1.670 | 1.355 | 1.119 |
| Equity | 1.007 | 1.720 | 1.188 | 363 | 305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 1.188 | 482 | 992 | 814 |
| Total debt | 501 | 1.188 | 482 | 992 | 814 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PK Management | Management | 2012 – 2013 |
ST Management | Management | 2011 – 2013 |
US Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
SB Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Chairman | 2017 – 2018 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2012 – 2017 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Kjærholt | Management | 0 companies |
| Steen Thomsen | Management | 0 companies |
| Ulf Søndergaard | Chief Executive Officer | 0 companies |
| Sussie Bredal | Management | 0 companies |
| Carsten Iversen | Chairman | 0 companies |
| Mathias Claus Rassov | Board of Directors | 0 companies |
| Yassine Ben Hamouda | Board of Directors | 0 companies |
| Ann Marie Messina | Board of Directors | 0 companies |
| Solveig Andersen | Chairman | 0 companies |
| Hanne Køhlert Buchholdt | Board of Directors | 0 companies |
| Per Junker Thiesgaard | Board of Directors | 0 companies |
| Britta Pia Ulla Mortensen | Board of Directors | 0 companies |
| Stine Sommer Arenshøj Olsen | Board of Directors | 0 companies |
| Else Højsager | Board of Directors | 0 companies |