| Revenue | DKK -3,4M | -180% |
| EBITDA | DKK -9,4M | -497% |
| Net profit | DKK -39,4M | -845% |
| Total assets | DKK 27M | -33% |
| Equity | DKK -37,2M | -1762% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | -1.295 | 4.316 | -3.440 |
| Staff expenses | -17 | -1.951 | -5.950 |
| EBITDA | -1.312 | 2.365 | -9.389 |
| Depreciation & amort. | -0 | -16 | -8.151 |
| EBIT | -1.312 | 2.348 | -17.540 |
| Net financials | -977 | -7.771 | -22.832 |
| Profit before tax | -2.289 | -5.422 | -40.373 |
| Tax | -0 | -1.250 | -951 |
| Net profit | -2.289 | -4.172 | -39.421 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 27.546 | 40.196 | 27.028 |
| Equity | 5.327 | 2.238 | -37.184 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 22.042 | 30.967 | 38.283 |
| Total debt | 22.042 | 30.967 | 38.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WJ Management | Management | 2013 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTIAN BRUHN ApS | Company | 10.0% | 10.0% | 2014 |
SAGILD ApS | Company | 10.0% | 10.0% | 2014 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2014 | |
Anpartsselskabet af 23.08.2017 | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Willem Jozef Johannes Paulus Dost | Management | 0 companies |
| Torben Aagaard | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kim Kristian Østrup | Board of Directors | 0 companies |
| Christian Sagild | Deputy Chairman | 0 companies |
| Samuel Rachlin | Board of Directors | 0 companies |
| Martin Jørgensen | Board of Directors | 0 companies |
| Sigurd Lilienfeldt | Board of Directors | 0 companies |
| Niels Erik Nielsen | Chairman | 0 companies |
| Erik Preben Mejer | Board of Directors | 0 companies |
| Lars Christian Bruhn | Chairman | 0 companies |