| Revenue | DKK 2,6M | -21% |
| EBITDA | DKK 150K | -88% |
| Net profit | DKK -1,9M | -1150% |
| Total assets | DKK 8M | -14% |
| Equity | DKK 2,7M | +25% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.487 | 3.150 | 4.054 | 3.353 | 2.636 |
| Staff expenses | -2.001 | -2.792 | -2.602 | -2.105 | -2.405 |
| EBITDA | 486 | 358 | 1.453 | 1.249 | 150 |
| Depreciation & amort. | 1.214 | 1.283 | -1.230 | -1.012 | 1.186 |
| EBIT | -728 | -925 | 223 | 236 | -1.037 |
| Net financials | -129 | -76 | -86 | -5 | 0 |
| Profit before tax | -858 | -1.002 | 136 | 231 | -1.037 |
| Tax | -213 | -135 | 38 | 52 | 845 |
| Net profit | -645 | -867 | 98 | 179 | -1.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.939 | 9.039 | 9.616 | 9.332 | 8.000 |
| Equity | 2.919 | 1.869 | 1.967 | 2.147 | 2.685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.916 | 2.065 | 2.544 | 2.081 | 2.539 |
| Total debt | 3.916 | 2.065 | 2.544 | 2.081 | 2.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Unofficial title | Unofficial title | 2017 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PI Management | Management | 2008 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1992 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANSEN & KØSTER ApS | Company | 5.0% | 5.0% | 2013 |
MBG ApS | Company | 10.0% | 10.0% | 2017 |
Grumset ApS | Company | 10.0% | 10.0% | 2017 |
GEMB ApS | Company | 10.0% | 10.0% | 2017 |
FRANK MICHAELSEN ApS | Company | 10.0% | 10.0% | 2017 |
KELD RIIS ApS | Company | 5.0% | 5.0% | 2013 |
ANGELO ENGELHARDT ApS | Company | 10.0% | 10.0% | 2017 |
RENE BAK ApS | Company | 10.0% | 10.0% | 2017 |
HANS LYDIKSEN A/S | Company | 10.0% | 10.0% | 2017 |
HENRIK BOLVIG NIELSEN A/S | Company | 10.0% | 10.0% | 2017 |
H. & J. JENSEN ApS | Company | 10.0% | 10.0% | 2017 |
PALLE JUUL ApS | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Michael Meyer | Unofficial title | 0 companies |
| Jørgen Jensen | Chief Executive Officer | 0 companies |
| Jesper Hvidberg | Chief Executive Officer | 0 companies |
| Henrik Bolvig Nielsen | Chief Executive Officer | 0 companies |
| Peter Iversen | Management | 0 companies |
| Carsten Ohm Frederiksen | Chief Executive Officer | 0 companies |
| Bent Juul Jørgensen | Deputy Chairman | 0 companies |
| Carsten Kildegaard Lauridsen | Board of Directors | 0 companies |
| Erik Munk Poulsen | Board of Directors | 0 companies |
| Tom Bendorf Petersen | Board of Directors | 0 companies |
| Leif Lindstrøm Cafax Olesen | Chairman | 0 companies |
| Per Magnus Johansson | Board of Directors | 0 companies |
| Claus Astrup-Larsen | Chairman | 0 companies |
| Christian Pagaard Junker | Board of Directors | 0 companies |
| Hans Henrik Lydiksen | Board of Directors | 0 companies |
| Brian Gellert | Chairman | 0 companies |
| Frank Michaelsen | Board of Directors | 0 companies |
| Henrik Reinholdt Køster | Board of Directors | 0 companies |
| Kenneth Hou Jensen | Board of Directors | 0 companies |
| Jørgen Aaen | Chairman | 0 companies |