| Revenue | DKK 2,8M | -22% |
| EBITDA | DKK 44K | -97% |
| Net profit | DKK 15K | -98% |
| Total assets | DKK 2,4M | -23% |
| Equity | DKK 140K | -92% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.086 | 2.401 | 3.642 | 2.830 |
| Staff expenses | -2.325 | -1.870 | -2.369 | -2.786 |
| EBITDA | 762 | 532 | 1.273 | 44 |
| Depreciation & amort. | -67 | -50 | -13 | -8 |
| EBIT | 694 | 482 | 1.260 | 36 |
| Net financials | -4 | -6 | -2 | -14 |
| Profit before tax | 690 | 476 | 1.258 | 22 |
| Tax | 174 | 127 | 312 | 8 |
| Net profit | 516 | 349 | 946 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 2.937 | 2.251 | 3.181 | 2.446 |
| Equity | 1.632 | 981 | 1.727 | 140 |
| Long-term debt | 0 | -11 | -10 | -8 |
| Short-term debt | 1.305 | 1.270 | 1.454 | 2.306 |
| Total debt | 1.305 | 1.270 | 1.454 | 2.306 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
VC Management | Management | 1997 – 1997 |
| Audit | 2005 – 2008 | |
MR Management | Management | 2015 – 2016 |
NJ Audit | Audit | 1997 – 1997 |
P | Audit | 2000 – 2005 |
PR | Audit | 1997 – 2000 |
HB Management | Management | 1997 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1997 – 2008 | |
| Chairman | 1997 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 0% | 2015 | |
| Company | 50–66.65% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Michael Rosenberg | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| P.B. Revision, reg. revisor | Audit | 0 companies |
| Hans Bisgaard Pedersen | Management | 0 companies |
| Johnny Per Bregenov | Board of Directors | 0 companies |
| Hans Henrik Høj | Chairman | 0 companies |