| Revenue | DKK 3M | -23% |
| EBITDA | DKK -2,7M | +36% |
| Net profit | DKK -5,4M | -17% |
| Total assets | DKK 16,9M | -27% |
| Equity | DKK -3,6M | -306% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 10.420 | 11.621 | 3.942 | 3.032 |
| Staff expenses | -7.588 | -7.437 | -8.214 | -5.748 |
| EBITDA | 2.832 | 4.184 | -4.272 | -2.716 |
| Depreciation & amort. | -1.831 | -1.503 | -1.041 | -1.733 |
| EBIT | 1.001 | 2.680 | -5.313 | -4.449 |
| Net financials | -809 | -642 | -606 | -574 |
| Profit before tax | 208 | 2.038 | -3.303 | -5.023 |
| Tax | 8 | 470 | 1.308 | 350 |
| Net profit | 200 | 1.569 | -4.611 | -5.373 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 28.108 | 27.573 | 23.233 | 16.890 |
| Equity | 700 | 2.269 | 1.758 | -3.615 |
| Long-term debt | 11.079 | 11.497 | 6.785 | 10.784 |
| Short-term debt | 15.867 | 13.044 | 14.689 | 9.571 |
| Total debt | 26.947 | 24.540 | 21.475 | 20.355 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
AH Unofficial title | Unofficial title | 2017 – 2018 |
JJ Audit | Audit | 2012 – 2016 |
NM Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
AL Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
YW | Chairman | 2012 – 2017 |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Hauge Gløde | Unofficial title | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Niels Martin Venning Christensen | Chief Executive Officer | 0 companies |
| Anders Libak | Chief Executive Officer | 0 companies |
| Yi Wu | Chairman | 0 companies |
| Yan Zhang | Board of Directors | 0 companies |
| Kent Venning Christensen | Board of Directors | 0 companies |
| Tonny Vangsgaard Gravesen | Board of Directors | 0 companies |