| Revenue | DKK 406K | -33% |
| EBITDA | DKK -145K | -320% |
| Net profit | DKK -198K | -631% |
| Total assets | DKK 7,1M | +779% |
| Equity | DKK 6,2M | +1799% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 582 | 383 | 606 | 406 |
| Staff expenses | -640 | -626 | -540 | -551 |
| EBITDA | -58 | -243 | 66 | -145 |
| Depreciation & amort. | 74 | -65 | -16 | -0 |
| EBIT | -132 | -308 | 50 | -145 |
| Net financials | -28 | -20 | -12 | -10 |
| Profit before tax | -153 | -328 | 37 | -154 |
| Tax | 3 | 53 | -0 | 44 |
| Net profit | -156 | -380 | 37 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.226 | 1.091 | 806 | 7.088 |
| Equity | -20 | -401 | -363 | 6.170 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.246 | 1.492 | 1.169 | 918 |
| Total debt | 1.246 | 1.492 | 1.169 | 918 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CJ | Audit | 1994 – 1997 |
MC Management | Management | 1994 – 2016 |
MC Management | Management | 1994 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2005 – 2016 | |
| Board of Directors | 1999 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Johan Juul-Jensen | Audit | 0 companies |
| Max Christian Haack | Management | 0 companies |
| Mogens Cort Petersen | Management | 0 companies |
| Palle Mejsner Haack | Board of Directors | 0 companies |
| Else Marie Meisner Haack | Board of Directors | 0 companies |
| Thomas Gylling Haack | Board of Directors | 0 companies |