| Revenue | DKK -795K | -7% |
| EBITDA | DKK -795K | -107% |
| Net profit | DKK -15,3M | +25% |
| Total assets | DKK 44,6M | -54% |
| Equity | DKK -251,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -2.681 | -1.241 | -857 | -795 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -2.681 | -1.241 | 11.640 | -795 |
| Depreciation & amort. | -0 | -9.719 | 6.249 | -3.779 |
| EBIT | -2.681 | -10.960 | 5.391 | -4.574 |
| Net financials | -42.776 | -165.024 | -26.500 | -11.795 |
| Profit before tax | -45.457 | -175.984 | -20.239 | -15.268 |
| Tax | 8.103 | -0 | -0 | -0 |
| Net profit | -53.560 | -175.984 | -20.239 | -15.268 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 447.087 | 286.342 | 96.520 | 44.640 |
| Equity | -47.080 | -212.713 | -236.533 | -251.788 |
| Long-term debt | 14.621 | 13.875 | 13.136 | 13.174 |
| Short-term debt | 479.546 | 485.180 | 319.917 | 283.254 |
| Total debt | 494.167 | 499.055 | 333.053 | 296.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2009 | — | — |
KH Management | Management | 1996 | — | — |
KL Management | Management | 2012 | — | — |
FH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MALM I HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Vagner Johannesen | Management | 0 companies |
| Kent Hoeg Sørensen | Management | 0 companies |
| Kim Lang Sørensen | Management | 0 companies |
| Frederik Hedegård Knudsen | Management | 0 companies |
| Steen Hundevad Knudsen | Chairman | 0 companies |
| Lotte Vagner | Board of Directors | 0 companies |
| Ole Vagner | Chairman | 0 companies |