| Revenue | DKK 4,6M | +40% |
| EBITDA | DKK 301K | +164% |
| Net profit | DKK -392K | +73% |
| Total assets | DKK 3,5M | +13% |
| Equity | DKK 744K | +53% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 8.579 | 3.258 | 4.554 |
| Staff expenses | -7.890 | -4.701 | -4.446 |
| EBITDA | 233 | -469 | 301 |
| Depreciation & amort. | 288 | -383 | -466 |
| EBIT | -55 | -852 | -165 |
| Net financials | -126 | -136 | -131 |
| Profit before tax | -181 | -987 | -295 |
| Tax | 81 | 487 | 97 |
| Net profit | -262 | -1.475 | -392 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 2.767 | 3.083 | 3.478 |
| Equity | 361 | 487 | 744 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 2.406 | 2.597 | 2.734 |
| Total debt | 2.406 | 2.597 | 2.734 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
KE Management | Management | 2002 – 2003 |
MG Management | Management | 2007 – 2011 |
TF Chief Executive Officer | Chief Executive Officer | 2015 – 2015 |
KL Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
JS Audit | Audit | 1998 – 2013 |
HP Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
MM Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2015 | |
| Chairman | 2015 – 2015 | |
| Chairman | 2011 – 2012 | |
| Chairman | 2003 – 2004 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2010 – 2011 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2004 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Eli Pedersen | Management | 0 companies |
| Morten Georg Schaap-Kristensen | Management | 0 companies |
| Torben Frederiksen | Chief Executive Officer | 0 companies |
| Kent Lynggaard Vinkel | Chief Executive Officer | 0 companies |
| Jan Sejling Clausen | Audit | 0 companies |
| Hans-Christoph Paul | Chief Executive Officer | 0 companies |
| Michael Mortensen | Management | 0 companies |
| Kirsten Frederiksen | Board of Directors | 0 companies |
| Ib Torleif Hansen | Chairman | 0 companies |
| Børge Witthøft | Chairman | 0 companies |
| Jørgen Zartov | Chairman | 0 companies |
| Beate Helga Paul | Board of Directors | 0 companies |
| John Hardy Bredvig | Chairman | 0 companies |
| Christian Arthur Bang Holm | Chairman | 0 companies |
| Finn Kongsmark Flanding | Board of Directors | 0 companies |
| Per Ulrik Petersen | Board of Directors | 0 companies |