| Revenue | DKK -16K | -45% |
| EBITDA | DKK -16K | +45% |
| Net profit | DKK -88K | +13% |
| Total assets | DKK 9K | -46% |
| Equity | DKK -5,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | — | -1.710 | -52 | -32 | -29 | -16 |
| Staff expenses | -0 | -1.113 | -12 | -0 | -0 | -0 |
| EBITDA | — | -2.823 | -64 | -32 | -29 | -16 |
| Depreciation & amort. | -0 | 6 | 6 | 6 | -0 | -0 |
| EBIT | — | -2.829 | -69 | -38 | -29 | -16 |
| Net financials | 0 | -63 | -105 | -70 | -71 | -72 |
| Profit before tax | — | -2.892 | -174 | -108 | -100 | -88 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | -2.892 | -174 | -108 | -100 | -88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.425 | 95 | 79 | 11 | 17 | 9 |
| Equity | -1.769 | -4.660 | -4.834 | -4.943 | -5.043 | -5.131 |
| Long-term debt | 3.000 | 2.900 | 2.900 | 2.900 | 2.900 | 2.924 |
| Short-term debt | 194 | 1.855 | 2.013 | 2.054 | 2.160 | 2.216 |
| Total debt | 3.194 | 4.755 | 4.913 | 4.954 | 5.060 | 5.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2013 | — | — |
JK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOK INVEST ApS | Company | 25.0% | 25.0% | 2012 |
VILLA JOY HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
COPENHAGEN CREATORS ASSOCIATED ApS | Company | 100.0% | 100.0% | 2013 |
| Individual | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Ola Kvalvik | Management | 0 companies |
| John Kindt-Larsen | Management | 0 companies |
| Lise Eyrich Høgh | Chairman | 0 companies |
| Michael Vesthardt | Chairman | 0 companies |