| Revenue | DKK -3,2M | -269% |
| EBITDA | DKK -3,6M | -1614% |
| Net profit | DKK -5,3M | -1881% |
| Total assets | DKK 13,1M | +32% |
| Equity | DKK -3,7M | -324% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.064 | 5.030 | 1.901 | -3.213 |
| Staff expenses | -2.969 | -4.727 | -1.665 | -1.688 |
| EBITDA | 95 | 303 | 237 | -3.581 |
| Depreciation & amort. | 3 | -15 | -43 | -162 |
| EBIT | 92 | 288 | 194 | -3.744 |
| Net financials | -11 | -151 | -422 | -902 |
| Profit before tax | 81 | 137 | -228 | -4.646 |
| Tax | 20 | 42 | 40 | 660 |
| Net profit | 61 | 95 | -268 | -5.305 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.788 | 8.020 | 9.939 | 13.076 |
| Equity | 1.811 | 1.906 | 1.638 | -3.667 |
| Long-term debt | 789 | 565 | 575 | 1.997 |
| Short-term debt | 2.187 | 5.544 | 7.712 | 14.746 |
| Total debt | 2.976 | 6.109 | 8.287 | 16.743 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PB Management | Management | 2012 – 2013 |
KN Management | Management | 2013 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2015 – 2016 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 | |
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Brorly | Management | 0 companies |
| Kasper Norlin Skjold Hindsberger | Management | 0 companies |
| Claus Michael Hansen | Board of Directors | 0 companies |
| Mads Norlin Skjold Christensen | Chairman | 0 companies |
| Leif Vallin Brenøe | Board of Directors | 0 companies |
| Carsten Adsersen | Board of Directors | 0 companies |