| Revenue | DKK -19K | +4% |
| EBITDA | DKK -19K | -4% |
| Net profit | DKK 2,1M | +427% |
| Total assets | DKK 96K | -17% |
| Equity | DKK -10,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -1.027 | -460 | 112 | -20 | -19 | -19 |
| Staff expenses | -972 | -826 | -2 | -0 | -0 | -0 |
| EBITDA | -1.999 | -1.287 | 110 | -20 | -19 | -19 |
| Depreciation & amort. | 1.930 | 2.532 | 7.997 | -0 | -0 | -0 |
| EBIT | -3.929 | -3.818 | -7.887 | -20 | -19 | -19 |
| Net financials | -472 | -653 | -607 | 34 | -634 | 2.153 |
| Profit before tax | -4.402 | -4.471 | -8.494 | 14 | -653 | 2.133 |
| Tax | -1.083 | -1.114 | -699 | -0 | -0 | -0 |
| Net profit | -3.319 | -3.357 | -7.795 | 14 | -653 | 2.133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 12.810 | 8.535 | 236 | 154 | 115 | 96 |
| Equity | -1.186 | -4.543 | -12.337 | -12.323 | -12.976 | -10.843 |
| Long-term debt | 20.824 | 11.220 | 11.791 | 12.392 | 13.023 | 10.868 |
| Short-term debt | 1.771 | 1.159 | 782 | 85 | 68 | 71 |
| Total debt | 12.183 | 12.379 | 12.573 | 12.477 | 13.091 | 10.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Unofficial title | Unofficial title | 2018 | — | — |
SF Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FSL TRADING ApS | Company | 10.0% | 10.0% | 2011 |
DEVELOPER ApS | Company | 15.0% | 15.0% | 2011 |
JFI ApS | Company | 33.3% | 33.3% | 2017 |
EM-WEB ApS | Company | 15.0% | 15.0% | 2011 |
SERVICE-LØN ApS | Company | 10.0% | 10.0% | 2011 |
Uddannelses- og Forsknings- ministeriet | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Danielsen | Unofficial title | 0 companies |
| Søren Filbert | Management | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Ole Madsen | Board of Directors | 0 companies |
| Jens Jensen Find | Board of Directors | 0 companies |
| Elkær Mathiassen | Chairman | 0 companies |
| Søren Bruun | Board of Directors | 0 companies |
| Bo Paludan Melson | Board of Directors | 0 companies |