| Revenue | DKK -916K | -69% |
| EBITDA | DKK -9,7M | +11% |
| Net profit | DKK -7,3M | +27% |
| Total assets | DKK 2,9M | -49% |
| Equity | DKK 938K | +122% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -3.689 | -2.980 | -916 |
| Staff expenses | -8.285 | -7.966 | -8.784 |
| EBITDA | -11.973 | -10.946 | -9.701 |
| Depreciation & amort. | -10 | -10 | -8 |
| EBIT | -11.983 | -10.956 | -9.709 |
| Net financials | -1 | -322 | -20 |
| Profit before tax | -11.985 | -11.278 | -9.729 |
| Tax | -686 | -1.250 | -2.380 |
| Net profit | -11.299 | -10.028 | -7.349 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 11.149 | 5.620 | 2.856 |
| Equity | -2.926 | -4.172 | 938 |
| Long-term debt | 12.285 | 8.637 | 0 |
| Short-term debt | 1.790 | 1.154 | 1.918 |
| Total debt | 14.075 | 9.792 | 1.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 90.0% | 90.0% | 2016 | |
| Individual | 90.0% | 90.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Goldschmidt | Chief Executive Officer | 0 companies |
| Anders Haack Ibsen | Chief Executive Officer | 0 companies |
| Thomas Busk | Chief Executive Officer | 0 companies |
| Denis Shafranik | Chairman | 0 companies |
| Joseph Steven Cohen | Board of Directors | 0 companies |
| Lars Bo Haber Petersen | Board of Directors | 0 companies |
| Kjartan Rist | Board of Directors | 0 companies |
| James Rupert Hardy | Board of Directors | 0 companies |
| Ivan Geoffrey Douglas Hooper | Board of Directors | 0 companies |
| Ulrich Schmidt | Board of Directors | 0 companies |