| Revenue | DKK -181K | -120% |
| EBITDA | DKK -1,4M | -102% |
| Net profit | DKK -1,6M | -108% |
| Total assets | DKK 77K | -98% |
| Equity | DKK -2,5M | -174% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 904 | 902 | -181 |
| Staff expenses | -1.736 | -1.778 | -1.183 |
| EBITDA | -225 | -676 | -1.364 |
| Depreciation & amort. | -5 | -109 | -162 |
| EBIT | -230 | -785 | -1.526 |
| Net financials | -80 | -86 | -108 |
| Profit before tax | -310 | -871 | -1.633 |
| Tax | -77 | -121 | -72 |
| Net profit | -233 | -749 | -1.561 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 4.418 | 5.052 | 77 |
| Equity | -150 | -899 | -2.461 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 4.568 | 5.951 | 2.538 |
| Total debt | 4.568 | 5.951 | 2.538 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
ET | Audit | 1992 – 1992 |
OE Management | Management | 2011 – 2015 |
JD Audit | Audit | 1992 – 1995 |
MG Management | Management | 2015 – 2016 |
LO Chief Executive Officer | Chief Executive Officer | 2002 – 2011 |
PE Management | Management | 1992 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 1992 – 1995 | |
| Board of Directors | 1992 – 1995 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2011 – 2013 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 1992 – 2002 | |
| Board of Directors | 2002 – 2007 | |
| Chairman | 2005 – 2011 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2002 – 2005 | |
| Chairman | 2013 – 2015 | |
| Chairman | 1992 – 2002 | |
| Deputy Chairman | 1992 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Evers | Management | 0 companies |
| Jørgen Danielsen | Audit | 0 companies |
| Mads Gjerlufsen Stenger | Management | 0 companies |
| Lars Olaf Skade | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Poul Carl Josephsen | Board of Directors | 0 companies |
| Søren Jensen | Board of Directors | 0 companies |
| Ulla Linnet | Board of Directors | 0 companies |
| John Bo Birkmose-Andersen | Chairman | 0 companies |
| Jannie Tholstrup | Board of Directors | 0 companies |
| Helene Majgaard Skade | Board of Directors | 0 companies |
| Kjeld Lumbye Jensen | Board of Directors | 0 companies |
| Laust Søgaard Jakobsen | Board of Directors | 0 companies |
| Jan Thrane | Board of Directors | 0 companies |
| Søren Bach | Chairman | 0 companies |
| Jesper Boysen | Chairman | 0 companies |
| Marianne Stahl Rasmussen | Board of Directors | 0 companies |
| Mogens Pahl Christensen | Board of Directors | 0 companies |
| Morten Boysen | Chairman | 0 companies |
| Peiter Gerner Olsen | Chairman | 0 companies |
| Hans Reimer | Deputy Chairman | 0 companies |