| Revenue | DKK 633K | -41% |
| EBITDA | DKK -674K | +47% |
| Net profit | DKK -693K | +43% |
| Total assets | DKK 6,9M | -15% |
| Equity | DKK 5,4M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 5.605 | 3.139 | 3.584 | 1.070 | 633 |
| Staff expenses | -5.648 | -2.691 | -3.494 | -2.332 | -1.299 |
| EBITDA | -49 | 408 | 95 | -1.272 | -674 |
| Depreciation & amort. | -408 | -406 | -470 | -371 | -292 |
| EBIT | -457 | 1 | -375 | -1.643 | -966 |
| Net financials | 102 | 63 | 70 | 72 | 78 |
| Profit before tax | -355 | 64 | -306 | -1.571 | -888 |
| Tax | -98 | 28 | -95 | -347 | -195 |
| Net profit | -257 | 37 | -211 | -1.224 | -693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 10.044 | 9.430 | 9.903 | 8.120 | 6.936 |
| Equity | 7.508 | 7.545 | 7.334 | 6.110 | 5.417 |
| Long-term debt | 383 | 361 | 338 | 313 | 287 |
| Short-term debt | 1.891 | 1.265 | 2.101 | 1.697 | 1.232 |
| Total debt | 2.274 | 1.627 | 2.439 | 2.010 | 1.519 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NJ Management | Management | 1990 – 2015 |
BH Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 1990 – 2003 | |
| Board of Directors | 1990 – 2017 | |
| Board of Directors | 2004 – 2006 | |
| Chairman | 2004 – 2016 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Larsen | Management | 0 companies |
| Bodil Hedeager Ravn | Management | 0 companies |
| Ebba Larsen | Board of Directors | 0 companies |
| Liselotte Lentz | Board of Directors | 0 companies |
| Anita Johanne Nielsen | Board of Directors | 0 companies |
| Bo Larsen | Chairman | 0 companies |
| Sanne Larsen | Chairman | 0 companies |