| Revenue | DKK 2,1M | -13% |
| EBITDA | DKK -925K | +68% |
| Net profit | DKK -2,7M | -2013% |
| Total assets | DKK 72M | -4% |
| Equity | DKK 6,7M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.380 | -2.625 | 2.397 | 2.090 |
| Staff expenses | -590 | -219 | -0 | -0 |
| EBITDA | 3.695 | -1.748 | -2.892 | -925 |
| Depreciation & amort. | 18 | -0 | -0 | -0 |
| EBIT | 3.677 | -1.748 | -2.892 | -925 |
| Net financials | -3.471 | -1.987 | -3.807 | -2.525 |
| Profit before tax | 205 | 239 | 915 | -3.450 |
| Tax | -154 | 378 | 1.041 | -786 |
| Net profit | 360 | -139 | -126 | -2.664 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 83.774 | 74.179 | 75.291 | 72.043 |
| Equity | 9.122 | 9.261 | 9.387 | 6.723 |
| Long-term debt | 52.163 | 48.386 | 49.075 | 47.597 |
| Short-term debt | 15.994 | 10.593 | 11.472 | 12.724 |
| Total debt | 68.157 | 58.980 | 60.547 | 60.321 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
LO Management | Management | 2014 – 2017 |
SR Management | Management | 2000 – 2002 |
SL Management | Management | 2012 – 2014 |
HO Chief Executive Officer | Chief Executive Officer | 2002 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2008 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Olsen | Management | 0 companies |
| Sten Rønning Lassen | Management | 0 companies |
| Søren Lucas Wahlgreen | Management | 0 companies |
| Hanna Olsen | Chief Executive Officer | 0 companies |
| Dennis Feyling Serup | Board of Directors | 0 companies |
| Jesper Olsen | Board of Directors | 0 companies |
| Sven Aage Pedersen | Board of Directors | 0 companies |