| Revenue | DKK 2,6M | -35% |
| EBITDA | DKK -1,5M | +40% |
| Net profit | DKK -1,6M | +45% |
| Total assets | DKK 4,1M | -12% |
| Equity | DKK -5,2M | -43% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 4.219 | 3.030 | 5.417 | 3.987 | 2.604 |
| Staff expenses | -3.948 | -4.845 | -5.132 | -6.459 | -4.077 |
| EBITDA | 271 | -1.815 | 476 | -2.471 | -1.472 |
| Depreciation & amort. | 109 | 109 | -96 | -2 | -0 |
| EBIT | 161 | -1.924 | 380 | -2.473 | -1.472 |
| Net financials | -79 | -3 | -46 | -108 | -105 |
| Profit before tax | 82 | -1.927 | 334 | -2.581 | -1.577 |
| Tax | 104 | -0 | -0 | 248 | -25 |
| Net profit | -22 | -1.927 | 334 | -2.830 | -1.552 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 6.477 | 6.153 | 7.699 | 4.703 | 4.136 |
| Equity | 807 | -1.120 | -786 | -3.616 | -5.168 |
| Long-term debt | 162 | 128 | 0 | 0 | 0 |
| Short-term debt | 5.508 | 7.145 | 8.485 | 8.319 | 9.303 |
| Total debt | 5.670 | 7.273 | 8.485 | 8.319 | 9.303 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JP Management | Management | 2016 – 2018 |
CF Management | Management | 2018 – 2020 |
SK Management | Management | 2011 – 2011 |
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2011 – 2011 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2011 – 2020 | |
| Board of Directors | 2011 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2011 | |
| Individual | 66.67–89.99% | 66.67–89.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Priisholm Andreasen | Management | 0 companies |
| Claus Friis Enggaard | Management | 0 companies |
| Stian Karlsen Gjelsnes | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lars Terje Grorud | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Øystein Lasse Tynning | Chairman | 0 companies |
| Signe Kristin Detlie | Board of Directors | 0 companies |