| Revenue | DKK 25,7M | -42% |
| EBITDA | DKK 333K | -61% |
| Net profit | DKK 116K | -77% |
| Total assets | DKK 7,6M | -64% |
| Equity | DKK 2,2M | +6% |
| Employees | 2 | — |
| Item | 2013 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 11.207 | 48.678 | 44.590 | 25.747 |
| Staff expenses | -483 | -3.467 | -2.183 | -1.898 |
| EBITDA | 221 | 1.041 | 844 | 333 |
| Depreciation & amort. | -24 | -181 | -145 | -145 |
| EBIT | 197 | 860 | 699 | 188 |
| Net financials | -17 | -250 | -38 | -33 |
| Profit before tax | 180 | 610 | 661 | 155 |
| Tax | 42 | 152 | 157 | 38 |
| Net profit | 138 | 458 | 504 | 116 |
| Item | 2013 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 15.690 | 10.117 | 21.065 | 7.632 |
| Equity | 1.138 | 1.596 | 2.100 | 2.216 |
| Long-term debt | -27 | 0 | 0 | 0 |
| Short-term debt | 14.526 | 8.501 | 18.946 | 5.397 |
| Total debt | 14.526 | 8.501 | 18.946 | 5.397 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MF Management | Management | 2013 – 2013 |
BA Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
ON Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 2016 – 2016 | |
| Chairman | 2013 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Felding | Management | 0 companies |
| Bruce Alexander Mitchell | Chief Executive Officer | 0 companies |
| Ola Nils Christer Jonsson Byfors | Management | 0 companies |
| Benson Kuo Woo | Board of Directors | 0 companies |
| Lars Lokdam | Chairman | 0 companies |
| Jason Martin Hill | Board of Directors | 0 companies |
| Bruce Alexander Mitchell | Board of Directors | 0 companies |
| Byron John Gibson | Board of Directors | 0 companies |
| Henry Edward Juszkiewicz | Board of Directors | 0 companies |
| Gérard Louis Jean Danjou | Board of Directors | 0 companies |
| Anders Daniel Lindén | Board of Directors | 0 companies |
| David Homer Berryman | Board of Directors | 0 companies |
| James Joacim Fredriksson | Board of Directors | 0 companies |
| Lene Knudsen | Board of Directors | 0 companies |
| Carla Jose Carlucci | Board of Directors | 0 companies |