| Revenue | DKK -1,3M | -19% |
| EBITDA | DKK -5,5M | -8% |
| Net profit | DKK -5,2M | -13% |
| Total assets | DKK 11,4M | +69% |
| Equity | DKK -4,1M | -4174% |
| Employees | 7 | — |
| Item | 2014 | 2015 |
|---|---|---|
| Revenue | -1.646 | -1.326 |
| Staff expenses | -3.439 | -4.198 |
| EBITDA | -5.116 | -5.523 |
| Depreciation & amort. | -460 | -329 |
| EBIT | -5.576 | -5.852 |
| Net financials | -561 | -668 |
| Profit before tax | -3.170 | -3.968 |
| Tax | 1.484 | 1.276 |
| Net profit | -4.653 | -5.244 |
| Item | 2014 | 2015 |
|---|---|---|
| Total assets | 6.757 | 11.410 |
| Equity | 100 | -4.073 |
| Long-term debt | 4.818 | 5.307 |
| Short-term debt | 1.784 | 10.177 |
| Total debt | 6.602 | 15.483 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JC Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
LI Management | Management | 2013 – 2014 |
NT Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2016 – 2016 | |
| Chairman | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Høybye Olsen | Chief Executive Officer | 0 companies |
| Louise Irgens Skov | Management | 0 companies |
| Niels Thorup Madsen | Chief Executive Officer | 0 companies |
| Peter-Vilhelm Rosenstand | Board of Directors | 0 companies |
| Ricky Lüth Elstrup | Board of Directors | 0 companies |
| Niels Knud Zenon Joseph Holstein-Løvenørn | Board of Directors | 0 companies |
| Axel Christian Tesdorpf Castenschiold | Chairman | 0 companies |