| Revenue | DKK 7,3M | +12% |
| EBITDA | DKK -769K | -348% |
| Net profit | DKK -1,2M | -1145% |
| Total assets | DKK 7,5M | +10% |
| Equity | DKK 500K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 5.971 | 5.634 | 6.516 | 7.325 |
| Staff expenses | -5.418 | -4.482 | -5.254 | -7.374 |
| EBITDA | 553 | 306 | 310 | -769 |
| Depreciation & amort. | -114 | -0 | -0 | -0 |
| EBIT | 439 | 306 | 310 | -769 |
| Net financials | -95 | 31 | -115 | -133 |
| Profit before tax | 344 | 338 | 195 | -903 |
| Tax | 66 | 106 | 83 | 274 |
| Net profit | 279 | 232 | 113 | -1.177 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 7.150 | 6.252 | 6.790 | 7.476 |
| Equity | 2.917 | 500 | 500 | 500 |
| Long-term debt | 294 | 199 | 107 | 129 |
| Short-term debt | 3.939 | 1.192 | 3.399 | 3.909 |
| Total debt | 4.234 | 1.391 | 3.505 | 4.037 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Audit | Audit | 1998 – 1999 |
VC Management | Management | 1998 – 1999 |
GM Management | Management | 1999 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2016 – 2016 | |
| Board of Directors | 2006 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Chairman | 2006 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Gert Michael Gorski | Management | 0 companies |
| Frants Otto Gorski | Chairman | 0 companies |
| Hanne Mai-Britt Gorski Stammerjohan | Board of Directors | 0 companies |
| Torben Skovgaard Weirum | Board of Directors | 0 companies |
| Thomas Vang Christensen | Chairman | 0 companies |