| Revenue | DKK -10K | -82% |
| EBITDA | DKK -10K | +82% |
| Net profit | DKK 117K | +26% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -1,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -230 | -55 | -10 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -230 | -55 | -10 |
| Depreciation & amort. | -1.714 | -26 | -0 |
| EBIT | -1.945 | -80 | -10 |
| Net financials | -94 | -53 | -22 |
| Profit before tax | -2.039 | -133 | -32 |
| Tax | -172 | -226 | -150 |
| Net profit | -1.867 | 93 | 117 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 886 | 238 | 0 |
| Equity | -1.367 | -1.274 | -1.156 |
| Long-term debt | 0 | 912 | 536 |
| Short-term debt | 2.253 | 600 | 620 |
| Total debt | 2.253 | 1.512 | 1.156 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HS Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
HV Chief Executive Officer | Chief Executive Officer | 2013 – 2013 |
JP Chief Executive Officer | Chief Executive Officer | 2012 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2012 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2012 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Smith | Chief Executive Officer | 0 companies |
| Henrik Vestergaard | Chief Executive Officer | 0 companies |
| Jesper Padborg | Chief Executive Officer | 0 companies |
| Michael Frørup | Chairman | 0 companies |
| Philip Maury | Board of Directors | 0 companies |
| Solveig Annie Leifsdottir | Board of Directors | 0 companies |
| Jørn Asmussen | Board of Directors | 0 companies |