| Revenue | DKK -275K | -113% |
| EBITDA | DKK -1,1M | +68% |
| Net profit | DKK -1,3M | +62% |
| Total assets | DKK 804K | -80% |
| Equity | DKK 216K | -31% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | 3.953 | 9.384 | 2.060 | -275 |
| Staff expenses | -3.261 | -5.649 | -5.388 | -800 |
| EBITDA | 692 | 3.735 | -3.328 | -1.075 |
| Depreciation & amort. | -50 | -68 | -67 | -0 |
| EBIT | 642 | 3.667 | -3.395 | -1.075 |
| Net financials | -37 | -26 | -20 | -221 |
| Profit before tax | 605 | 3.641 | -3.415 | -1.296 |
| Tax | 500 | 518 | -0 | 1 |
| Net profit | 105 | 3.123 | -3.415 | -1.297 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 6.824 | 32.820 | 3.925 | 804 |
| Equity | 605 | 3.728 | 313 | 216 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 6.219 | 29.092 | 3.612 | 588 |
| Total debt | 6.219 | 29.092 | 3.612 | 588 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MJ Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
CW Unofficial title | Unofficial title | 2018 – 2019 |
DK Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2017 – 2018 | |
| Chairman | 2014 – 2015 | |
| Chairman | 2017 – 2018 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jæpelt | Chief Executive Officer | 0 companies |
| Christian Wolff | Unofficial title | 0 companies |
| Dirk Kaestner | Chief Executive Officer | 0 companies |
| Christian Wolff | Board of Directors | 0 companies |
| Sune Simonsen | Chairman | 0 companies |
| Michael Pradel | Chairman | 0 companies |
| Detlev Werner Kerber | Chairman | 0 companies |
| Keith Martin Wicks | Board of Directors | 0 companies |
| Lars Strøyer Jensen | Board of Directors | 0 companies |