| Revenue | DKK 13,6M | +2% |
| EBITDA | DKK -2,4M | -320% |
| Net profit | DKK -3,5M | -100% |
| Total assets | DKK 28,7M | +26% |
| Equity | DKK 3,7M | +15% |
| Employees | 21 | — |
| Item | 2013 | 2014 |
|---|---|---|
| Revenue | 13.321 | 13.613 |
| Staff expenses | -13.882 | -15.968 |
| EBITDA | -561 | -2.355 |
| Depreciation & amort. | 1.154 | 1.340 |
| EBIT | -1.715 | -3.695 |
| Net financials | -524 | -804 |
| Profit before tax | -2.239 | -4.499 |
| Tax | -488 | -995 |
| Net profit | -1.751 | -3.504 |
| Item | 2013 | 2014 |
|---|---|---|
| Total assets | 22.712 | 28.680 |
| Equity | 3.249 | 3.745 |
| Long-term debt | 625 | 898 |
| Short-term debt | 17.661 | 22.974 |
| Total debt | 18.286 | 23.872 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LS Management | Management | 2012 – 2013 |
HB Chief Executive Officer | Chief Executive Officer | 2015 – 2015 |
RM Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2013 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Smed Andersen | Management | 0 companies |
| Henrik Bruun Nielsen | Chief Executive Officer | 0 companies |
| Rune Martinussen | Chief Executive Officer | 0 companies |
| Søren Jansen | Chairman | 0 companies |
| Peter Eriksen Jensen | Board of Directors | 0 companies |
| Georg Ole Abel | Board of Directors | 0 companies |
| Jørgen Damkjær | Board of Directors | 0 companies |
| Asbjørn Mortensen | Board of Directors | 0 companies |
| Michael Weesgaard Gadekær | Board of Directors | 0 companies |