| Revenue | DKK 10,1M | — |
| EBITDA | DKK 289K | -78% |
| Net profit | DKK -2,4M | -1513% |
| Total assets | DKK 4,7M | -11% |
| Equity | DKK -2,4M | -278% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 612 | 760 | 3.603 | — | 10.081 |
| Staff expenses | -570 | -1.131 | -2.511 | -3.675 | -3.319 |
| EBITDA | 42 | -370 | 1.091 | 1.297 | 289 |
| Depreciation & amort. | -11 | 145 | -626 | -809 | -2.093 |
| EBIT | 31 | -515 | 466 | 488 | -1.804 |
| Net financials | -15 | -82 | -386 | -279 | -442 |
| Profit before tax | 16 | -598 | 80 | 209 | -2.246 |
| Tax | 0 | -135 | 77 | 36 | 192 |
| Net profit | 16 | -463 | 3 | 172 | -2.437 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 442 | 3.158 | 5.249 | 5.305 | 4.718 |
| Equity | 123 | 1.161 | 1.164 | 1.336 | -2.376 |
| Long-term debt | 0 | 265 | 1.002 | 535 | 0 |
| Short-term debt | 319 | 1.732 | 3.073 | 3.336 | 7.095 |
| Total debt | 319 | 1.997 | 4.075 | 3.872 | 7.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2011 | — | — |
SR Management | Management | 2016 | — | — |
PE Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEDIAKEY ApS | Company | 15.0% | 15.0% | 2013 |
PT & ACE HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
Zitcom Group ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Eiler | Management | 0 companies |
| Stefan Rosenlund | Management | 0 companies |
| Patrick Enok Magnus Theander | Management | 0 companies |
| Ole Pallesen Jensen | Board of Directors | 0 companies |
| Jonas Marcel E. Dhaenens | Chairman | 0 companies |
| Claus Røge Brandstrup | Board of Directors | 0 companies |