| Revenue | DKK 72,1M | +182% |
| EBITDA | DKK -6,2M | +50% |
| Net profit | DKK -18M | -19% |
| Total assets | DKK 81,4M | -19% |
| Equity | DKK 11,2M | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 28.010 | 25.559 | 72.058 |
| Staff expenses | -41.853 | -38.125 | -33.896 |
| EBITDA | -14.741 | -12.566 | -6.242 |
| Depreciation & amort. | -2.330 | -1.914 | -2.910 |
| EBIT | -17.072 | -14.480 | -9.152 |
| Net financials | -1.376 | -2.912 | -5.217 |
| Profit before tax | -18.447 | -17.393 | -14.369 |
| Tax | -4.479 | -2.328 | 3.631 |
| Net profit | -13.968 | -15.064 | -18.000 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 120.293 | 100.554 | 81.362 |
| Equity | 44.527 | 18.300 | 11.232 |
| Long-term debt | 14.414 | 14.414 | 14.374 |
| Short-term debt | 61.352 | 67.840 | 55.756 |
| Total debt | 75.766 | 82.254 | 70.130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 1997 | — | — |
PB Management | Management | 1996 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
DR Audit | Audit | 1997 | — | — |
HA Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOVEMBER 5 ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Hyldahl | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Tommy Hyldahl | Chief Executive Officer | 0 companies |
| Dan Rask Jensen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Oscar Claudius Crohn | Board of Directors | 0 companies |
| Gudmundur Thordarson | Board of Directors | 0 companies |
| Jie Huang | Chairman | 0 companies |
| Claus Bunde-Pedersen | Chairman | 0 companies |
| Birgir Thor Bieltvedt | Chairman | 0 companies |
| Mette Kapsch | Board of Directors | 0 companies |
| Hong Guan Zhao | Board of Directors | 0 companies |
| Jesper Hem | Board of Directors | 0 companies |