| Revenue | DKK 530K | -80% |
| EBITDA | DKK -141K | -124% |
| Net profit | DKK -406K | -377% |
| Total assets | DKK 30K | -99% |
| Equity | DKK -72K | -121% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 974 | 912 | 1.631 | 2.622 | 530 |
| Staff expenses | -422 | -786 | -1.657 | -2.037 | -671 |
| EBITDA | 552 | 126 | -26 | 585 | -141 |
| Depreciation & amort. | -39 | -66 | -294 | -381 | -225 |
| EBIT | 513 | 59 | -320 | 204 | -366 |
| Net financials | -40 | -13 | 68 | 30 | -40 |
| Profit before tax | 473 | 46 | -252 | 234 | -406 |
| Tax | 151 | 32 | -0 | 87 | -0 |
| Net profit | 322 | 14 | -252 | 147 | -406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 907 | 1.713 | 2.199 | 2.471 | 30 |
| Equity | 402 | 416 | 164 | 335 | -72 |
| Long-term debt | 248 | 469 | 665 | 602 | 0 |
| Short-term debt | 255 | 827 | 1.370 | 1.535 | 102 |
| Total debt | 503 | 1.296 | 2.035 | 2.137 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2011 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Management | Management | 2011 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 100.0% | 0.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Schmidt | Management | 0 companies |
| Michael Bom | Chief Executive Officer | 0 companies |
| Jytte Marga Wehner | Chief Executive Officer | 0 companies |
| Martins Niemands | Chief Executive Officer | 0 companies |
| Keld Scheel Knudsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| John Wehner | Chief Executive Officer | 0 companies |