| Revenue | DKK 99,8M | -16% |
| EBITDA | DKK -4,5M | -128% |
| Net profit | DKK -7,2M | -168% |
| Total assets | DKK 44,5M | -35% |
| Equity | DKK 749K | -96% |
| Employees | 126 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 28.128 | 33.473 | 46.414 | 119.251 | 99.751 |
| Staff expenses | -0 | -0 | -95.524 | -103.308 | -104.246 |
| EBITDA | 19.669 | 14.187 | 28.151 | 15.943 | -4.495 |
| Depreciation & amort. | -893 | -1.008 | -1.213 | -1.431 | -1.706 |
| EBIT | 18.776 | 13.179 | 26.938 | 14.512 | -6.201 |
| Net financials | -876 | 412 | 807 | -1.018 | -3.147 |
| Profit before tax | 17.900 | 20.956 | 27.745 | 13.493 | -9.347 |
| Tax | 4.467 | 4.851 | 6.409 | 2.959 | -2.163 |
| Net profit | 13.432 | 16.105 | 21.335 | 10.535 | -7.184 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 41.838 | 58.398 | 71.404 | 68.237 | 44.510 |
| Equity | 22.709 | 29.814 | 35.149 | 16.684 | 749 |
| Long-term debt | 0 | 617 | 1.301 | 1.575 | 1.552 |
| Short-term debt | 13.941 | 27.756 | 34.582 | 49.799 | 42.209 |
| Total debt | 13.941 | 28.373 | 35.883 | 51.374 | 43.761 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KR Management | Management | 2017 – 2017 |
VB Management | Management | 2002 – 2014 |
RV Management | Management | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Chairman | 2002 – 2008 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2002 – 2003 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 2002 – 2008 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Robæk Severinsen | Management | 0 companies |
| Villy Bruun Josefsen | Management | 0 companies |
| Ricco Veile | Management | 0 companies |
| Minna Haaning Andersen | Chairman | 0 companies |
| Jesper Grønbjerg Uhre Larsen | Board of Directors | 0 companies |
| Torben Lund Albrechtsen | Board of Directors | 0 companies |
| Peter Thorlund Haahr | Chairman | 0 companies |
| Finn Strøm Madsen | Board of Directors | 0 companies |
| Henrik Edgar Hansen | Board of Directors | 0 companies |
| Jesper Hørsholt | Board of Directors | 0 companies |
| Bjarne Møller | Board of Directors | 0 companies |
| Hans Schneider | Chairman | 0 companies |
| Bjarne Lyngsø | Board of Directors | 0 companies |
| Kjeld Nielsen | Board of Directors | 0 companies |
| Lars Thaaning Pedersen | Board of Directors | 0 companies |
| Henrik Møller-Jensen | Board of Directors | 0 companies |
| Bodil Elisabeth Ravn | Board of Directors | 0 companies |
| Tom Emil Poulsgaard | Board of Directors | 0 companies |
| Ken Sørensen | Chairman | 0 companies |