| Revenue | DKK -7M | -17% |
| EBITDA | DKK -9M | +25% |
| Net profit | DKK -13,9M | -1% |
| Total assets | DKK 6M | -48% |
| Equity | DKK -39,8M | -54% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -496 | -5.574 | -8.468 | -7.024 |
| Staff expenses | -1.202 | -4.249 | -3.504 | -1.958 |
| EBITDA | -1.698 | -9.823 | -11.973 | -8.983 |
| Depreciation & amort. | -106 | -417 | -1.402 | -3.822 |
| EBIT | -1.804 | -10.239 | -13.375 | -12.805 |
| Net financials | -113 | -525 | -475 | -1.834 |
| Profit before tax | -1.917 | -10.765 | -13.849 | -14.639 |
| Tax | -0 | -0 | -123 | -757 |
| Net profit | -1.917 | -10.765 | -13.726 | -13.882 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 6.024 | 9.259 | 11.451 | 5.964 |
| Equity | -1.657 | -12.196 | -25.922 | -39.804 |
| Long-term debt | 6.708 | 19.450 | 30.272 | 39.168 |
| Short-term debt | 973 | 2.005 | 6.701 | 5.646 |
| Total debt | 7.682 | 21.455 | 36.973 | 44.814 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
UL Management | Management | 2011 – 2014 |
LB Management | Management | 2014 – 2015 |
TB Unofficial title | Unofficial title | 2015 – 2017 |
FT Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2014 – 2015 | |
| Chairman | 2012 – 2014 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2013 | |
| Company | 90–99.99% | 90–99.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Lauge Jensen | Management | 0 companies |
| Lars Bjørnbak | Management | 0 companies |
| Torben Bang | Unofficial title | 0 companies |
| Frank Troelsen | Management | 0 companies |
| Jesper Tjørnager Jakobsen | Board of Directors | 0 companies |
| Christian Møller Christensen | Chairman | 0 companies |
| Anders Kirk Johansen | Chairman | 0 companies |
| Henrik Fisker | Board of Directors | 0 companies |