| Revenue | DKK 1,1M | -55% |
| EBITDA | DKK -585K | -400% |
| Net profit | DKK -475K | -378% |
| Total assets | DKK 4,7M | -2% |
| Equity | DKK -696K | -214% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 1.864 | 4.137 | 2.434 | 1.092 |
| Staff expenses | -5.773 | -5.324 | -2.551 | -1.676 |
| EBITDA | -4.438 | -1.188 | -117 | -585 |
| Depreciation & amort. | -0 | -366 | -1 | -16 |
| EBIT | -4.438 | -1.554 | -118 | -601 |
| Net financials | -753 | -429 | -7 | -5 |
| Profit before tax | -5.191 | -1.983 | -125 | -606 |
| Tax | -1.252 | 1.210 | -26 | -131 |
| Net profit | -3.940 | -3.193 | -99 | -475 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 21.166 | 4.931 | 4.839 | 4.741 |
| Equity | -3.860 | -122 | -222 | -696 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 25.792 | 5.053 | 5.058 | 5.434 |
| Total debt | 25.792 | 5.053 | 5.058 | 5.434 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
MH Management | Management | 2017 – 2017 |
JK Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
TN Management | Management | 2013 – 2013 |
HV Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
TW Management | Management | 2016 – 2017 |
LD Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Holst | Management | 0 companies |
| Jacob Kocemba | Chief Executive Officer | 0 companies |
| Tage Nielsen | Management | 0 companies |
| Henrik Vildenfeldt | Chief Executive Officer | 0 companies |
| Thomas William Scobie Røkke | Management | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Søren Mathias Braarup Westh | Board of Directors | 0 companies |
| Steen Aalund Olsen | Board of Directors | 0 companies |
| Michael Ingemann Nielsen | Board of Directors | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Claus Meyer Nielsen | Chairman | 0 companies |
| Niels Lan Doky | Board of Directors | 0 companies |
| Jyotin Sethi | Board of Directors | 0 companies |
| Henrik Hammer | Board of Directors | 0 companies |
| Tørk Eskild Furhauge | Chairman | 0 companies |