| Revenue | DKK 2,8M | -43% |
| EBITDA | DKK -2,3M | -1046% |
| Net profit | DKK -2,7M | -871% |
| Total assets | DKK 8,9M | -2% |
| Equity | DKK 798K | -77% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Revenue | 6.261 | 4.918 | 2.786 |
| Staff expenses | -6.354 | -5.122 | -5.130 |
| EBITDA | -93 | -204 | -2.343 |
| Depreciation & amort. | 51 | -51 | -63 |
| EBIT | -144 | -255 | -2.406 |
| Net financials | -119 | -98 | -180 |
| Profit before tax | -263 | -353 | -2.586 |
| Tax | -36 | -75 | 112 |
| Net profit | -226 | -278 | -2.697 |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Total assets | 10.497 | 9.037 | 8.872 |
| Equity | 3.774 | 3.496 | 798 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 6.724 | 5.541 | 8.074 |
| Total debt | 6.724 | 5.541 | 8.074 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
FL Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
LS Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
EH Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
JB Management | Management | 2017 – 2017 |
JP Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
AS Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2015 – 2017 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2015 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Laumark-Møller | Chief Executive Officer | 0 companies |
| Lajla Schwartz Høi-Nielsen | Chief Executive Officer | 0 companies |
| Erling Høi-Nielsen | Chief Executive Officer | 0 companies |
| Jørgen Bie | Management | 0 companies |
| Jacob Poulsen | Chief Executive Officer | 0 companies |
| Arne Storm Sørensen | Chief Executive Officer | 0 companies |
| Lars Martens Clausen | Chairman | 0 companies |
| Poul Erik Andersen | Chairman | 0 companies |
| Claus Stentoft Pedersen | Board of Directors | 0 companies |
| Hans-Jørgen Jørgensen | Board of Directors | 0 companies |
| Tove Andrea Brink | Board of Directors | 0 companies |