| Revenue | DKK 4,5M | -12% |
| EBITDA | DKK 309K | -8% |
| Net profit | DKK 222K | -10% |
| Total assets | DKK 1,2M | -31% |
| Equity | DKK 794K | +39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.680 | 3.574 | 5.085 | 4.465 |
| Staff expenses | -2.188 | -3.366 | -4.747 | -4.157 |
| EBITDA | 13 | 208 | 337 | 309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 13 | 208 | 337 | 309 |
| Net financials | -6 | -15 | -11 | -17 |
| Profit before tax | 7 | 193 | 326 | 292 |
| Tax | 12 | 48 | 80 | 70 |
| Net profit | -5 | 145 | 246 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 884 | 1.124 | 1.702 | 1.175 |
| Equity | 75 | 326 | 572 | 794 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 809 | 798 | 1.130 | 381 |
| Total debt | 809 | 798 | 1.130 | 381 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JL Management | Management | 2011 – 2013 |
NJ Founder | Founder | 2011 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2011 – 2012 | |
| Chairman | 2014 – 2017 | |
| Chairman | 2011 – 2013 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Janet Lillian Brennan | Management | 0 companies |
| Niels Jørgen Kornerup | Founder | 0 companies |
| Antoine Xavier Bernard Cournot | Board of Directors | 0 companies |
| Harris Koffer | Chairman | 0 companies |
| Daniel Max Perlman | Chairman | 0 companies |
| Marc Wolff | Board of Directors | 0 companies |
| Samir Dilip Shah | Board of Directors | 0 companies |
| Steven Bell | Board of Directors | 0 companies |