| Revenue | DKK 3,7M | +2258% |
| EBITDA | DKK -1,8M | -1269% |
| Net profit | DKK -1,9M | -1747% |
| Total assets | DKK 3,7M | +16% |
| Equity | DKK -439K | -152% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 5.734 | 2.469 | 156 | 3.686 |
| Staff expenses | -3.693 | -2.418 | -0 | -5.514 |
| EBITDA | 2.127 | 50 | 156 | -1.828 |
| Depreciation & amort. | 43 | -0 | -0 | -0 |
| EBIT | 2.084 | 50 | 156 | -1.828 |
| Net financials | -0 | -6 | -3 | -24 |
| Profit before tax | 2.084 | 44 | 154 | -1.852 |
| Tax | 525 | 26 | 41 | -0 |
| Net profit | 1.559 | 18 | 112 | -1.852 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.987 | 3.462 | 3.226 | 3.733 |
| Equity | 1.058 | 729 | 842 | -439 |
| Long-term debt | 525 | 37 | 0 | 0 |
| Short-term debt | 2.404 | 2.696 | 2.385 | 4.171 |
| Total debt | 2.929 | 2.733 | 2.385 | 4.171 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
FF Management | Management | 2011 – 2016 |
SV Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2012 – 2013 | |
| Chairman | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Fjeldsted | Management | 0 companies |
| Svend Viborg | Management | 0 companies |
| Rasmus Klausholt Dalgaard | Board of Directors | 0 companies |
| Adriana Marianne Hadberg Carrington | Board of Directors | 0 companies |
| Maren Klausholt Svolgaard | Chairman | 0 companies |
| Reinhold Fjeldsted | Chairman | 0 companies |