| Revenue | DKK 15,4M | -53% |
| EBITDA | DKK -7,3M | -459773% |
| Net profit | DKK -17,1M | -4758% |
| Total assets | DKK 11,2M | +0% |
| Equity | DKK -5,8M | -253% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.720 | 4.215 | 34.590 | 32.800 | 15.405 |
| Staff expenses | -3.304 | -5.589 | -25.752 | -32.798 | -22.696 |
| EBITDA | 1.416 | -1.374 | 8.838 | 2 | -7.290 |
| Depreciation & amort. | -0 | -17 | -45 | -86 | -214 |
| EBIT | 1.416 | -1.392 | 8.792 | -85 | -7.504 |
| Net financials | -9 | -106 | -180 | -248 | -9.629 |
| Profit before tax | 1.407 | -1.498 | 8.612 | -333 | -17.134 |
| Tax | 355 | -344 | 2.102 | 20 | 10 |
| Net profit | 1.051 | -1.154 | 6.510 | -353 | -17.144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.120 | 4.134 | 14.869 | 11.234 | 11.223 |
| Equity | 1.211 | -342 | 6.168 | 3.815 | -5.829 |
| Long-term debt | 0 | 152 | 122 | 92 | 1.060 |
| Short-term debt | 1.869 | 4.324 | 8.535 | 7.327 | 15.992 |
| Total debt | 1.869 | 4.476 | 8.657 | 7.419 | 17.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 2016 | — | — |
TN Management | Management | 2012 | — | — |
CD Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T2N HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
JØRNS NOT & TRAWLVÆRKSTED ApS | Company | 10.0% | 10.0% | 2016 |
DURHUUS HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
BS INVEST HIRTSHALS ApS | Company | 10.0% | 10.0% | 2016 |
HcFix ApS | Company | 10.0% | 10.0% | 2016 |
MB HOLDING 2007 ApS | Company | 15.0% | 15.0% | 2016 |
NEJSBORG ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Winther Christiansen | Management | 0 companies |
| Thomas Nørgaard Nielsen | Management | 0 companies |
| Chris Durhuus | Management | 0 companies |
| Claus Bang Olesen | Board of Directors | 0 companies |
| Henrik Nejsborg Thomsen | Chairman | 0 companies |