| Revenue | DKK 21,7M | -47% |
| EBITDA | DKK -2,3M | -20% |
| Net profit | DKK -4,4M | -402% |
| Total assets | DKK 19,4M | -22% |
| Equity | DKK -4,3M | -7337% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 55.204 | 41.112 | 21.737 |
| Staff expenses | -25.393 | -25.513 | -24.021 |
| EBITDA | 1.686 | -1.902 | -2.284 |
| Depreciation & amort. | -195 | -322 | -1.411 |
| EBIT | 1.490 | -2.224 | -3.695 |
| Net financials | 862 | 3.669 | -671 |
| Profit before tax | 2.352 | 1.445 | -4.366 |
| Tax | -0 | -0 | -0 |
| Net profit | 2.352 | 1.445 | -4.366 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 24.092 | 25.031 | 19.405 |
| Equity | -10.086 | 60 | -4.306 |
| Long-term debt | 14.008 | 1.592 | 436 |
| Short-term debt | 19.709 | 22.920 | 23.251 |
| Total debt | 33.717 | 24.512 | 23.251 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
AA Management | Management | 2013 – 2016 |
CS Unofficial title | Unofficial title | 2012 – 2014 |
KM Unofficial title | Unofficial title | 2016 – 2017 |
MG Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2013 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Antonsen | Management | 0 companies |
| Carsten Smedegaard Nielsen | Unofficial title | 0 companies |
| Kristian Maan Tokkesdal | Unofficial title | 0 companies |
| Michael Grundt Gotfredsen | Management | 0 companies |
| Per Bo Stjernqvist | Chairman | 0 companies |
| Charlotte Stjernqvist | Board of Directors | 0 companies |
| Hans Bent Møller | Board of Directors | 0 companies |
| Steffen Busk Jespersen | Board of Directors | 0 companies |
| Svend Sigaard | Board of Directors | 0 companies |
| Carsten Varde | Board of Directors | 0 companies |
| Johannes Huus Bogh | Chairman | 0 companies |
| Lars Buhl | Board of Directors | 0 companies |