| Revenue | DKK -214K | +91% |
| EBITDA | DKK -652K | -208% |
| Net profit | DKK -700K | -209% |
| Total assets | DKK 1,5M | -39% |
| Equity | DKK -1,2M | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 222 | -112 | -214 |
| Staff expenses | -132 | -100 | -438 |
| EBITDA | 90 | -212 | -652 |
| Depreciation & amort. | -4 | -0 | -0 |
| EBIT | 86 | -212 | -652 |
| Net financials | -21 | -15 | -48 |
| Profit before tax | 65 | -227 | -700 |
| Tax | -0 | -0 | -0 |
| Net profit | 65 | -227 | -700 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 2.783 | 2.518 | 1.534 |
| Equity | -612 | -839 | -1.189 |
| Long-term debt | 329 | 430 | 1.013 |
| Short-term debt | 3.066 | 2.926 | 1.710 |
| Total debt | 3.395 | 3.356 | 2.723 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
IL Management | Management | 2013 – 2014 |
JH | Audit | 1987 – 1991 |
HG Management | Management | 1987 – 1989 |
PB Chief Executive Officer | Chief Executive Officer | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Limose Emonds | Management | 0 companies |
| Jørgen Herman Meleschko | Audit | 0 companies |
| Hans Gustav Brix | Management | 0 companies |
| Per Brendstrup | Chief Executive Officer | 0 companies |
| Thorbjørn Borg Knudsen | Board of Directors | 0 companies |
| Joseph Gerhardus Martinus Wald | Board of Directors | 0 companies |