| Revenue | DKK 1,2M | +15% |
| EBITDA | DKK -815K | +18% |
| Net profit | DKK -900K | +24% |
| Total assets | DKK 10,2M | -14% |
| Equity | DKK 1,2M | -43% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.951 | 3.681 | 836 | 1.045 | 1.203 |
| Staff expenses | -1.485 | -1.636 | -1.099 | -2.044 | -2.019 |
| EBITDA | 1.466 | 2.046 | -263 | -998 | -815 |
| Depreciation & amort. | -148 | -234 | -492 | -428 | -221 |
| EBIT | 1.318 | 1.812 | -756 | -1.426 | -1.036 |
| Net financials | -63 | -20 | 6 | -94 | -139 |
| Profit before tax | 1.255 | 1.792 | -750 | -1.521 | -1.175 |
| Tax | 321 | 452 | -143 | -345 | -276 |
| Net profit | 933 | 1.340 | -607 | -1.176 | -900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.180 | 12.547 | 11.667 | 11.858 | 10.246 |
| Equity | 2.556 | 3.897 | 3.290 | 2.114 | 1.214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.569 | 8.409 | 8.377 | 9.745 | 9.032 |
| Total debt | 8.569 | 8.409 | 8.377 | 9.745 | 9.032 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KF Management | Management | 2009 – 2017 |
HN Management | Management | 2017 – 2018 |
PR Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2009 – 2011 | |
| Chairman | 2011 – 2018 | |
| Chairman | 2008 – 2010 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 1997 – 2004 | |
| Chairman | 2010 – 2011 | |
| Board of Directors | 1998 – 2008 | |
| Board of Directors | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Friis Nielsen | Management | 0 companies |
| Henrik Norre Johansen | Management | 0 companies |
| Peder Rømhild Erichsen | Chief Executive Officer | 0 companies |
| Kaj Hansen | Board of Directors | 0 companies |
| Jørn Bo Rud Pedersen | Board of Directors | 0 companies |
| Johan Blach Petersen | Chairman | 0 companies |
| Jørn Schrøder | Chairman | 0 companies |
| Lars Sørensen | Board of Directors | 0 companies |
| Vibeke Lund | Board of Directors | 0 companies |
| Jan Isaksen | Board of Directors | 0 companies |
| Knud Rømhild Erichsen | Chairman | 0 companies |
| Per Søndergaard | Chairman | 0 companies |
| Steffen Kaarsberg Clemensen | Board of Directors | 0 companies |
| Niels Hagbard Høgenhaven Mouritsen | Board of Directors | 0 companies |