| Revenue | DKK 435K | +6% |
| EBITDA | DKK 310K | -25% |
| Net profit | DKK -452K | -32% |
| Total assets | DKK 3,5M | +127% |
| Equity | DKK -46,6M | -1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.993 | 411 | 435 |
| Staff expenses | -3.488 | -0 | -125 |
| EBITDA | -495 | 411 | 310 |
| Depreciation & amort. | -107 | -69 | -33 |
| EBIT | -602 | 341 | 277 |
| Net financials | -1.471 | -1.115 | -1.047 |
| Profit before tax | -1.579 | -774 | -770 |
| Tax | 247 | -431 | -318 |
| Net profit | -1.826 | -343 | -452 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 1.396 | 1.548 | 3.519 |
| Equity | -45.790 | -46.133 | -46.585 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 47.187 | 47.681 | 50.104 |
| Total debt | 47.187 | 47.681 | 50.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Management | Management | 1999 | — | — |
JA Management | Management | 1999 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thomas Godsk | Chief Executive Officer | 0 companies |
| Jesper Tinggaard Rasmussen | Chief Executive Officer | 0 companies |
| Peter Aabo Thordrup | Management | 0 companies |
| Jan Abildgaard | Management | 0 companies |
| Kai Wagener | Chief Executive Officer | 0 companies |
| Jan Bertilsson | Chairman | 0 companies |
| Lars Dahl Ekner | Board of Directors | 0 companies |
| Lars Åke Appelstål | Board of Directors | 0 companies |
| Claes Stig Ruø Jensen | Chairman | 0 companies |
| Peter Max | Board of Directors | 0 companies |
| Jan Willy Christer Andersson | Chairman | 0 companies |
| Kristin Widjer | Chairman | 0 companies |
| Dan Krister Hugo Lundmark | Board of Directors | 0 companies |
| Jan Willy Christer Andersson | Chairman | 0 companies |
| Vincent Tord Ehrström | Board of Directors | 0 companies |
| Laurent Nicolas Férey | Board of Directors | 0 companies |