| Revenue | DKK -471K | -363% |
| EBITDA | DKK -471K | +61% |
| Net profit | DKK -471K | +75% |
| Total assets | DKK 133K | -51% |
| Equity | DKK 0 | +100% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.530 | 3.518 | 4.786 | 179 | -471 |
| Staff expenses | -368 | -1.979 | -2.720 | -1.021 | -0 |
| EBITDA | 595 | -185 | -915 | -1.212 | -471 |
| Depreciation & amort. | -25 | -105 | -105 | -480 | -0 |
| EBIT | 570 | -289 | -1.020 | -1.692 | -471 |
| Net financials | -1 | 11 | -13 | 2 | -0 |
| Profit before tax | 569 | -278 | -1.033 | -1.690 | -471 |
| Tax | 137 | -56 | -222 | 198 | -0 |
| Net profit | 431 | -222 | -811 | -1.888 | -471 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 2.078 | 2.144 | 1.514 | 273 | 133 |
| Equity | 1.052 | 830 | 19 | -1.869 | 0 |
| Long-term debt | 0 | 433 | 90 | 23 | 0 |
| Short-term debt | 945 | 1.290 | 1.495 | 2.141 | 133 |
| Total debt | 945 | 1.290 | 1.495 | 2.141 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Unofficial title | Unofficial title | 2017 | — | — |
PN Management | Management | 2013 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Søren Thorsen | Unofficial title | 0 companies |
| Peter Nikolaj Trnka | Management | 0 companies |
| Mark Jennings Turner | Chief Executive Officer | 0 companies |
| Lars Petter Ommundsen | Chief Executive Officer | 0 companies |
| Kjell-Rune Nilssen | Chief Executive Officer | 0 companies |
| Kjell Rune Nilssen | Board of Directors | 0 companies |
| Eivind Arne Osnes | Board of Directors | 0 companies |
| Yngre Andre Dahle | Chairman | 0 companies |
| Thorstein Leif Selvik | Board of Directors | 0 companies |
| Terje Wold | Board of Directors | 0 companies |