| Revenue | DKK -17K | -88% |
| EBITDA | DKK -18K | +95% |
| Net profit | DKK -5,6M | -251% |
| Total assets | DKK 180 | -100% |
| Equity | DKK -4,6M | -226% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -1.317 | -1.377 | -1.506 | -790 | -142 | -17 |
| Staff expenses | -1.584 | -1.788 | -930 | -613 | -180 | -0 |
| EBITDA | -2.900 | -3.165 | -2.437 | -1.402 | -323 | -18 |
| Depreciation & amort. | 65 | 242 | 228 | -102 | -180 | -0 |
| EBIT | -2.965 | -3.407 | -2.665 | -1.505 | -502 | -18 |
| Net financials | 15 | -253 | 495 | -355 | -373 | -5.615 |
| Profit before tax | -2.950 | -3.660 | -3.986 | -1.859 | -875 | -5.633 |
| Tax | -729 | -0 | -0 | -0 | 729 | -0 |
| Net profit | -2.220 | -3.660 | -3.986 | -1.859 | -1.605 | -5.633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.330 | 6.763 | 5.118 | 3.514 | 3.181 | 0 |
| Equity | 2.984 | 1.824 | 775 | -1.084 | -1.403 | -4.569 |
| Long-term debt | 0 | 4.181 | 3.004 | 2.160 | 2.403 | 0 |
| Short-term debt | 346 | 758 | 1.339 | 2.438 | 2.181 | 4.570 |
| Total debt | 346 | 4.939 | 4.343 | 4.598 | 4.584 | 4.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERPHONE HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
CHRISPA ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Rasmussen | Chief Executive Officer | 0 companies |
| Steen Folmer Pedersen | Chief Executive Officer | 0 companies |
| Lars Rahbek Ohlsen | Chief Executive Officer | 0 companies |
| Jørn Husted | Management | 0 companies |
| Lau Boisen | Board of Directors | 0 companies |
| Dennis Brian Westergaard | Board of Directors | 0 companies |
| Helge Steen-Johnsen | Board of Directors | 0 companies |
| Claus Boisen | Board of Directors | 0 companies |
| Mads Pauli Ringkjøbing-Christiansen | Board of Directors | 0 companies |
| Jan Gunnar Næss | Board of Directors | 0 companies |
| Martin Asbjørn Schuh | Board of Directors | 0 companies |
| Carsten Normann | Board of Directors | 0 companies |
| Bjarne Jonas Hansen | Board of Directors | 0 companies |