| Revenue | DKK 3,3M | -70% |
| EBITDA | DKK -4,2M | -209% |
| Net profit | DKK -4,5M | -601% |
| Total assets | DKK 17,6M | +13% |
| Equity | DKK 1,2M | +129% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 6.673 | 10.727 | 3.266 |
| Staff expenses | -7.314 | -6.901 | -7.420 |
| EBITDA | -640 | 3.826 | -4.154 |
| Depreciation & amort. | 222 | 184 | -134 |
| EBIT | -862 | 3.642 | -4.289 |
| Net financials | -1.493 | -1.986 | -1.100 |
| Profit before tax | -2.355 | 1.656 | -5.388 |
| Tax | -357 | 749 | -839 |
| Net profit | -1.998 | 907 | -4.549 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 13.164 | 15.626 | 17.613 |
| Equity | -5.136 | -4.229 | 1.226 |
| Long-term debt | 10.000 | 10.000 | 0 |
| Short-term debt | 7.939 | 9.807 | 16.329 |
| Total debt | 17.939 | 19.807 | 16.329 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PB Management | Management | 1991 – 1992 |
OM Chief Executive Officer | Chief Executive Officer | 2008 – 2015 |
HS Management | Management | 1999 – 2008 |
TW Management | Management | 1995 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 1991 – 1992 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 1991 – 1992 | |
| Board of Directors | 2006 – 2014 | |
IR | Board of Directors | 1991 – 1993 |
| Board of Directors | 1999 – 2004 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2004 – 2013 | |
| Board of Directors | 2005 – 2014 | |
| Board of Directors | 1991 – 1998 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 1991 – 1993 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 1991 – 1992 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 1991 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Oluf Madsen | Chief Executive Officer | 0 companies |
| Hans Schjødt Laursen | Management | 0 companies |
| Thomas Wittrup | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Mette Schjødt Laursen | Board of Directors | 0 companies |
| Torben Cornelius | Board of Directors | 0 companies |
| Thomas Nymark Laursen | Board of Directors | 0 companies |
| Ib Rønne | Board of Directors | 0 companies |
| Ann Schrøder | Board of Directors | 0 companies |
| Rico Herrmann | Board of Directors | 0 companies |
| Arne Løvbjerg | Board of Directors | 0 companies |
| Christian Majgaard Nielsen | Board of Directors | 0 companies |
| Per Lautrup Thomsen | Board of Directors | 0 companies |
| Kurt Jungersted Jørgensen | Board of Directors | 0 companies |
| Peter Schiøtz | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Hans Anton Lilleør | Board of Directors | 0 companies |
| Hans Jørgen Lopdrup | Board of Directors | 0 companies |