| Revenue | DKK 244K | -86% |
| EBITDA | DKK -543K | -717% |
| Net profit | DKK -616K | -774% |
| Total assets | DKK 98K | -96% |
| Equity | DKK -808K | -320% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.680 | 1.954 | 1.250 | 1.731 | 244 |
| Staff expenses | -1.360 | -2.020 | -1.931 | -1.643 | -787 |
| EBITDA | 320 | 247 | 861 | 88 | -543 |
| Depreciation & amort. | 60 | -90 | -90 | -90 | -38 |
| EBIT | 260 | 156 | 771 | -2 | -581 |
| Net financials | -27 | -56 | -73 | -73 | -35 |
| Profit before tax | 232 | 212 | 844 | -65 | -616 |
| Tax | 66 | 65 | 204 | 5 | -0 |
| Net profit | 166 | 147 | 641 | -70 | -616 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.068 | 3.011 | 2.928 | 2.512 | 98 |
| Equity | 666 | 519 | -122 | -192 | -808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.306 | 2.412 | 2.975 | 2.630 | 905 |
| Total debt | 2.306 | 2.412 | 2.975 | 2.630 | 905 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PA Management | Management | 2012 – 2012 |
CJ Management | Management | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2012 – 2012 | |
| Chairman | 2012 – 2017 | |
UL | Board of Directors | 2012 – 2012 |
| Board of Directors | 2012 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 100% | 100% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Christa June Baltzer Thomsen | Management | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Ejvind Krogh Larsen | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Carsten Fentz | Board of Directors | 0 companies |