| Revenue | DKK 20,4M | -9% |
| EBITDA | DKK 6,6M | +37% |
| Net profit | DKK -26,4M | -1736% |
| Total assets | DKK 25,4M | -67% |
| Equity | DKK 2,8M | -91% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 36.954 | 32.137 | 22.489 | 20.391 |
| Staff expenses | -16.590 | -13.885 | -10.274 | -9.188 |
| EBITDA | 5.167 | 6.456 | 4.784 | 6.575 |
| Depreciation & amort. | -548 | -484 | -195 | -59 |
| EBIT | 4.619 | 5.972 | 4.590 | 6.516 |
| Net financials | -117.278 | -33.113 | -432 | -32.080 |
| Profit before tax | -108.590 | -27.141 | 4.157 | -25.564 |
| Tax | 2.035 | -0 | 2.544 | 831 |
| Net profit | -110.625 | -27.141 | 1.613 | -26.395 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 107.588 | 78.854 | 76.664 | 25.442 |
| Equity | 57.525 | 27.106 | 32.778 | 2.827 |
| Long-term debt | 22.033 | 38.225 | 31.650 | 2.342 |
| Short-term debt | 28.030 | 13.523 | 12.236 | 20.133 |
| Total debt | 50.063 | 51.748 | 43.885 | 22.475 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
AM | Audit | 1998 – 2010 |
KG Management | Management | 2007 – 2012 |
PA Management | Management | 1997 – 1998 |
AM Management | Management | 1998 – 2016 |
PE Management | Management | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2000 – 2015 | |
| Board of Directors | 2000 – 2015 | |
| Chairman | 2007 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2007 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Katja Gindrup | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Allan Munk Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Gen-Shen Chen | Board of Directors | 0 companies |
| Jan Michael Holm | Board of Directors | 0 companies |
| Fritz Larsen | Chairman | 0 companies |
| Mandeep Singh Tiwana | Board of Directors | 0 companies |