| Revenue | DKK 2,8M | -31% |
| EBITDA | DKK -1,9M | -164% |
| Net profit | DKK -9,7M | -834% |
| Total assets | DKK 4,7M | -70% |
| Equity | DKK -6,6M | -315% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 4.589 | 2.852 | 4.084 | 2.809 |
| Staff expenses | -2.321 | -2.415 | -1.209 | -3.605 |
| EBITDA | 2.269 | -3.283 | 2.875 | -1.854 |
| Depreciation & amort. | 1.456 | 2.667 | 3.636 | -7.259 |
| EBIT | 812 | -5.950 | -761 | -9.113 |
| Net financials | -391 | -264 | -593 | -478 |
| Profit before tax | — | -6.214 | -1.354 | -9.591 |
| Tax | 117 | -548 | -315 | 111 |
| Net profit | 304 | -5.666 | -1.039 | -9.702 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 18.451 | 14.969 | 15.635 | 4.650 |
| Equity | — | 4.119 | 3.080 | -6.621 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 8.477 | 10.850 | 12.554 | 11.271 |
| Total debt | 8.477 | 10.850 | 12.554 | 11.271 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
BO Management | Management | 2001 – 2002 |
JA Management | Management | 2002 – 2016 |
PA Management | Management | 2001 – 2001 |
LP Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2001 – 2001 | |
| Chairman | 2001 – 2001 | |
| Board of Directors | 2004 – 2014 | |
| Chairman | 2007 – 2010 | |
| Chairman | 2010 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Overgaard | Management | 0 companies |
| Jan Allan Pedersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lars Peter Elmegaard Nielsen | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Marianne Rou | Board of Directors | 0 companies |
| Berit Eschricht | Chairman | 0 companies |
| Torben Eschricht | Chairman | 0 companies |