| Revenue | DKK 13M | +53% |
| EBITDA | DKK 53K | -92% |
| Net profit | DKK -1,2M | -13661% |
| Total assets | DKK 26M | +98% |
| Equity | DKK 1,4M | -46% |
| Employees | 53 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 8.602 | 6.466 | 8.512 | 13.003 |
| Staff expenses | -6.566 | -6.802 | -7.243 | -12.055 |
| EBITDA | 1.161 | -674 | 647 | 53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 1.161 | -674 | 647 | 53 |
| Net financials | 305 | 355 | -721 | -1.521 |
| Profit before tax | 1.466 | -319 | -73 | -1.468 |
| Tax | 236 | -321 | -82 | -294 |
| Net profit | 1.230 | 2 | 9 | -1.174 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 11.259 | 13.302 | 13.164 | 26.005 |
| Equity | — | 2.486 | 2.514 | 1.369 |
| Long-term debt | 26.637 | 15.170 | 16.535 | 16.104 |
| Short-term debt | 4.190 | 6.815 | 6.020 | 9.575 |
| Total debt | 30.827 | 21.984 | 22.555 | 24.637 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LH Chief Executive Officer | Chief Executive Officer | 2006 – 2015 |
MB Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
NO Management | Management | 1997 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 1997 – 1998 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2010 – 2016 | |
| Chairman | 2010 – 2016 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 1997 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2009 | |
| Company | 15–19.99% | 15–19.99% | 2009 | |
| Company | 15–19.99% | 15–19.99% | 2009 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Hanche Nielsen | Chief Executive Officer | 0 companies |
| Michael Bagger Tønder Thompson | Chief Executive Officer | 0 companies |
| Niels Ove Jensen | Management | 0 companies |
| Per Klith Andersen | Chairman | 0 companies |
| Peter Boldrup Jensen | Board of Directors | 0 companies |
| Bent Josephsen | Board of Directors | 0 companies |
| Per Hastrup | Chairman | 0 companies |
| Peter Eli Winther | Board of Directors | 0 companies |
| Peter Lyse Skrubbeltrang | Board of Directors | 0 companies |
| Jesper Klith | Board of Directors | 0 companies |
| Egon Klith Andersen | Board of Directors | 0 companies |