| Revenue | DKK -123K | -83% |
| EBITDA | DKK -1,2M | +19% |
| Net profit | DKK -995K | +17% |
| Total assets | DKK 161K | -71% |
| Equity | DKK 158K | +111% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | -390 | -719 | -717 | -123 |
| Staff expenses | -764 | -1.211 | -795 | -1.096 |
| EBITDA | -1.154 | -1.931 | -1.512 | -1.218 |
| Depreciation & amort. | 30 | -0 | -0 | -0 |
| EBIT | -1.183 | -1.931 | -1.512 | -1.218 |
| Net financials | -113 | -122 | -62 | -57 |
| Profit before tax | -1.297 | -2.053 | -1.574 | -1.275 |
| Tax | -315 | -586 | -370 | -281 |
| Net profit | -981 | -1.467 | -1.204 | -995 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 3.728 | 1.136 | 552 | 161 |
| Equity | 349 | -178 | -1.382 | 158 |
| Long-term debt | 2.689 | 0 | 0 | 0 |
| Short-term debt | 344 | 1.314 | 1.934 | 3 |
| Total debt | 3.032 | 1.314 | 1.934 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2016 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
NE Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VISMA DANMARK HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
ELBEK & VEJRUP A/S | Company | 50.0% | 50.0% | 2015 |
TIVSUM HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Næss Rebsdorf | Management | 0 companies |
| Casper Bach | Chief Executive Officer | 0 companies |
| Niels Elbek | Chief Executive Officer | 0 companies |
| Lars Christian Vejrup | Board of Directors | 0 companies |
| Martin Skov Kristensen | Board of Directors | 0 companies |
| Eivind Gundersen | Board of Directors | 0 companies |
| Eilert Giertsen Hanoa | Chairman | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Morten Amstrup Sandlykke | Board of Directors | 0 companies |
| Kurt Vilstrup | Chairman | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |