| Revenue | DKK 113K | -41% |
| EBITDA | DKK -113K | -249% |
| Net profit | DKK -200K | -5154% |
| Total assets | DKK 1,5M | +38% |
| Equity | DKK -837K | -31% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1 | 32 | -244 | 191 | 113 |
| Staff expenses | -131 | -41 | -6 | -115 | -226 |
| EBITDA | -130 | -10 | -250 | 76 | -113 |
| Depreciation & amort. | -0 | -28 | -52 | -83 | -107 |
| EBIT | -130 | -38 | -301 | -7 | -220 |
| Net financials | -40 | -49 | -34 | -64 | -32 |
| Profit before tax | -169 | -87 | -335 | -71 | -253 |
| Tax | -0 | -0 | -86 | -75 | -53 |
| Net profit | -169 | -87 | -249 | 4 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 283 | 252 | 697 | 1.092 | 1.506 |
| Equity | -304 | -391 | -640 | -636 | -837 |
| Long-term debt | 0 | 0 | 685 | 685 | 685 |
| Short-term debt | 587 | 643 | 653 | 1.044 | 1.658 |
| Total debt | 587 | 643 | 1.338 | 1.729 | 2.343 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ME Management | Management | 2014 – 2018 |
ML Management | Management | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2011 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Eriksen | Management | 0 companies |
| Martin Lykke Suhr | Management | 0 companies |
| Peter Haarmark | Board of Directors | 0 companies |
| Niels Eilersen | Board of Directors | 0 companies |
| Morten Thoregaard | Board of Directors | 0 companies |
| Ejvind Henriksen | Chairman | 0 companies |