| Revenue | DKK 257K | -74% |
| EBITDA | DKK 256K | -36% |
| Net profit | DKK 188K | -39% |
| Total assets | DKK 1,6M | -41% |
| Equity | DKK 822K | -46% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -20 | 1.424 | 1.156 | 1.498 | 988 | 257 |
| Staff expenses | -0 | -20 | -256 | -1.083 | -589 | -2 |
| EBITDA | -20 | 1.403 | 900 | 415 | 399 | 256 |
| Depreciation & amort. | -0 | -8 | -20 | -71 | -0 | -0 |
| EBIT | -20 | 1.395 | 880 | 344 | 399 | 256 |
| Net financials | -3 | -17 | -17 | -5 | -12 | -18 |
| Profit before tax | -24 | 1.378 | 863 | 340 | 387 | 238 |
| Tax | -0 | 357 | 216 | 106 | 76 | 50 |
| Net profit | -24 | 1.021 | 647 | 234 | 311 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 584 | 4.636 | 4.180 | 5.337 | 2.726 | 1.602 |
| Equity | 56 | 1.077 | 1.224 | 1.458 | 1.509 | 822 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 528 | 3.548 | 2.954 | 3.219 | 1.217 | 781 |
| Total debt | 528 | 3.548 | 2.954 | 3.219 | 1.217 | 781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2014 | — | — |
SS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WE:MADE ApS | Company | 25.0% | 25.0% | 2016 |
NORDQUIST MANAGEMENT ApS | Company | 20.0% | 20.0% | 2015 |
JEPPE FEDERSPIEL HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
ApS NR. 1142 | Company | 10.0% | 10.0% | 2013 |
S C ENTERTAINMENT ApS | Company | 20.0% | 20.0% | 2015 |
RASMUS STABELL HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
GENC ApS | Company | 10.0% | 10.0% | 2013 |
S t o e j R o c k ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nordquist | Management | 0 companies |
| Steffen Strojeck | Management | 0 companies |
| Rasmus Ørtberg Stabell | Board of Directors | 0 companies |
| Jeppe Federspiel | Chairman | 0 companies |
| Thomas Børresen | Board of Directors | 0 companies |