| Revenue | DKK 1,9M | -86% |
| EBITDA | DKK -1,4M | -112% |
| Net profit | DKK -1,3M | -115% |
| Total assets | DKK 6,4M | -76% |
| Equity | DKK 2,7M | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.043 | 1.563 | 1.968 | 13.087 | 1.865 |
| Staff expenses | -1.635 | -1.780 | -1.062 | -1.499 | -3.263 |
| EBITDA | 408 | -216 | 906 | 11.588 | -1.398 |
| Depreciation & amort. | -185 | -227 | -243 | -290 | -332 |
| EBIT | 223 | -443 | 662 | 11.298 | -1.730 |
| Net financials | -157 | -183 | -177 | -88 | 92 |
| Profit before tax | 66 | -625 | 485 | 11.211 | -1.638 |
| Tax | 30 | -136 | 125 | -0 | -0 |
| Net profit | 37 | -489 | 361 | 8.741 | -1.297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 9.400 | 8.798 | 9.138 | 26.989 | 6.418 |
| Equity | 4.290 | 3.801 | 4.161 | 12.902 | 2.666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.111 | 4.998 | 4.977 | 11.687 | 3.608 |
| Total debt | 5.111 | 4.998 | 4.977 | 11.687 | 3.608 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
OF Management | Management | 1996 – 1998 |
ET | Audit | 1996 – 1996 |
AL Management | Management | 1998 – 2017 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Chairman | 2011 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2011 – 2014 | |
| Chairman | 1996 – 1996 | |
| Chairman | 1996 – 2009 | |
| Chairman | 2009 – 2011 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 1999 – 2008 | |
| Board of Directors | 1996 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Friis | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Arvid Lundbak Overgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Hans-Jurgen Schrag | Chairman | 0 companies |
| Jan-Christopher Schrag | Board of Directors | 0 companies |
| Christoph Werner Wilms | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Norbert Johannes Srowig | Chairman | 0 companies |
| Klaus Romer | Chairman | 0 companies |
| Andreas Anton Albrecht | Board of Directors | 0 companies |
| Pim Visser | Board of Directors | 0 companies |
| Nils Hother Sørensen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |