| Revenue | — | — |
| EBITDA | DKK -2,5M | +57% |
| Net profit | DKK -2,9M | +63% |
| Total assets | DKK 3,6M | -34% |
| Equity | DKK -10,2M | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 321 | -704 | -1.996 | — |
| Staff expenses | -1.909 | -2.841 | -3.784 | -2.777 |
| EBITDA | -1.588 | -3.545 | -5.780 | -2.475 |
| Depreciation & amort. | 66 | 140 | -1.375 | -211 |
| EBIT | -1.654 | -3.685 | -7.155 | -2.687 |
| Net financials | -177 | -298 | -678 | -967 |
| Profit before tax | -1.830 | -3.983 | -7.834 | -3.654 |
| Tax | -0 | -0 | -0 | -732 |
| Net profit | -1.830 | -3.983 | -7.834 | -2.922 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.110 | 5.271 | 5.525 | 3.634 |
| Equity | -1.330 | -3.235 | -7.283 | -10.164 |
| Long-term debt | 288 | 136 | 109 | 0 |
| Short-term debt | 4.153 | 8.370 | 12.384 | 13.477 |
| Total debt | 4.440 | 8.506 | 12.493 | 13.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2012 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 0.0% | 2014 | |
E. THIESEN ApS | Company | 25.0% | 25.0% | 2014 |
3L-LUDVIGSEN A/S | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Esber Thiesen | Management | 0 companies |
| Mads Henrik Kristensen | Chief Executive Officer | 0 companies |
| Erik Bjarne Bruun Ludvigsen | Chairman | 0 companies |