| Revenue | DKK 25,1M | +4% |
| EBITDA | DKK 7M | -1% |
| Net profit | DKK 1,6M | -18% |
| Total assets | DKK 63,4M | -4% |
| Equity | DKK 4,1M | +66% |
| Employees | 0 | — |
| Item | 2013 | 2014 |
|---|---|---|
| Revenue | 24.062 | 25.119 |
| Staff expenses | -16.948 | -18.099 |
| EBITDA | 7.114 | 7.020 |
| Depreciation & amort. | -3.858 | -4.127 |
| EBIT | 3.256 | 2.893 |
| Net financials | -753 | -695 |
| Profit before tax | 2.503 | 2.197 |
| Tax | 517 | 560 |
| Net profit | 1.986 | 1.637 |
| Item | 2013 | 2014 |
|---|---|---|
| Total assets | 66.370 | 63.418 |
| Equity | 2.486 | 4.123 |
| Long-term debt | 0 | 0 |
| Short-term debt | 63.324 | 58.784 |
| Total debt | 63.324 | 58.784 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
LV Management | Management | 2014 – 2016 |
JB Management | Management | 2014 – 2016 |
MZ Management | Management | 2014 – 2014 |
LØ Management | Management | 2013 – 2014 |
JN Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2013 – 2016 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Vinge Rasmussen | Management | 0 companies |
| Jørgen Bonde Østergaard | Management | 0 companies |
| Martin Zwinkels | Management | 0 companies |
| Leif Østergaard | Management | 0 companies |
| Johannes Nielsen | Management | 0 companies |
| Martin Kuper | Board of Directors | 0 companies |
| Stefan Wernsing | Chairman | 0 companies |
| Reinhold Georg Knagge | Board of Directors | 0 companies |
| Martin Zwinkels | Board of Directors | 0 companies |