| Revenue | DKK 6,8M | -84% |
| EBITDA | DKK -2M | +71% |
| Net profit | DKK -2,6M | +67% |
| Total assets | DKK 19,7M | -19% |
| Equity | DKK 4,7M | -36% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 141.944 | 90.149 | 41.921 | 6.778 |
| Staff expenses | -14.005 | -14.548 | -12.100 | -8.764 |
| EBITDA | 10.417 | 23.563 | -6.859 | -1.986 |
| Depreciation & amort. | -428 | -629 | -927 | -762 |
| EBIT | 9.989 | 22.933 | -7.787 | -2.748 |
| Net financials | -264 | -349 | -226 | -1.891 |
| Profit before tax | 9.725 | 759 | -8.013 | -4.639 |
| Tax | 2.515 | 272 | -127 | -2.013 |
| Net profit | 7.209 | 486 | -7.887 | -2.626 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 37.005 | 26.892 | 24.435 | 19.723 |
| Equity | 16.710 | 15.196 | 7.310 | 4.684 |
| Long-term debt | 0 | 0 | 0 | 58 |
| Short-term debt | 19.053 | 10.123 | 15.502 | 14.181 |
| Total debt | 19.053 | 11.696 | 15.502 | 14.239 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
HS Chief Executive Officer | Chief Executive Officer | 2012 – 2013 |
PT Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
SL Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
ET | Audit | 1996 – 1996 |
MH Chief Executive Officer | Chief Executive Officer | 2009 – 2012 |
DA Management | Management | 1997 – 2009 |
SG Management | Management | 1996 – 1997 |
OJ Management | Management | 1996 – 1997 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 2002 – 2002 | |
| Chairman | 1996 – 2001 | |
| Chairman | 2014 – 2015 | |
| Chairman | 1996 – 1996 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2003 – 2013 | |
| Board of Directors | 1996 – 2001 | |
| Board of Directors | 2002 – 2002 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 1996 – 1996 | |
| Chairman | 2012 – 2014 | |
| Board of Directors | 2002 – 2009 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sjørup Kryger | Chief Executive Officer | 0 companies |
| Peter Terman Petersen | Chief Executive Officer | 0 companies |
| Sigurd Lennert Leth | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Henrik Stadi | Chief Executive Officer | 0 companies |
| Dennis Aarø | Management | 0 companies |
| Steen Grønkjær Thomsen | Management | 0 companies |
| Ole Jeppesen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Camilla Reslet | Board of Directors | 0 companies |
| John Hebo Nielsen | Chairman | 0 companies |
| Lars Ole Kornum | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Lene Stengade | Chairman | 0 companies |
| Leif Woldum Aagaard | Board of Directors | 0 companies |
| Jan Willem Hendriks | Board of Directors | 0 companies |
| Flemming Jakob Jensen | Board of Directors | 0 companies |
| Katja Maria Pakalski | Board of Directors | 0 companies |
| Carsten Andersen Nørgaard | Board of Directors | 0 companies |
| Christian Normann Johansson | Board of Directors | 0 companies |
| Birgit Maria Hjelm Pichat | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Alaa El Din Abd El Aziz Mohamed Aly El Barky | Chairman | 0 companies |
| Hans Zabell Abildstrøm | Board of Directors | 0 companies |
| Carsten Lausen Hoeck | Chairman | 0 companies |