| Revenue | DKK 2M | -8% |
| EBITDA | DKK 511K | -30% |
| Net profit | DKK 607K | +60% |
| Total assets | DKK 3,7M | -26% |
| Equity | DKK -2,3M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.645 | 2.420 | 1.663 | 2.196 | 2.031 |
| Staff expenses | -3.047 | -2.567 | -2.516 | -1.462 | -1.519 |
| EBITDA | -1.401 | -147 | -852 | 734 | 511 |
| Depreciation & amort. | -682 | -711 | -331 | -133 | -103 |
| EBIT | -2.083 | -858 | -1.183 | 601 | 408 |
| Net financials | -381 | -273 | -286 | -321 | 199 |
| Profit before tax | -2.465 | -1.131 | -1.470 | 280 | 607 |
| Tax | -453 | -288 | -0 | -100 | -0 |
| Net profit | -2.011 | -843 | -1.470 | 380 | 607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.779 | 4.681 | 4.914 | 5.017 | 3.704 |
| Equity | -1.416 | -2.259 | -3.729 | -2.922 | -2.315 |
| Long-term debt | 0 | 400 | 0 | 0 | 0 |
| Short-term debt | 7.195 | 6.940 | 8.643 | 7.939 | 6.019 |
| Total debt | 7.195 | 6.940 | 8.643 | 7.939 | 6.019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Audit | 2001 – 2003 | |
LC Management | Management | 2001 – 2009 |
NH Management | Management | 2009 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2001 – 2002 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2003 – 2009 | |
| Board of Directors | 2002 – 2003 | |
| Chairman | 2002 – 2003 | |
| Chairman | 2009 – 2014 | |
| Board of Directors | 2001 – 2002 | |
| Chairman | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 90–99.99% | 90–99.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Søren Larsen | Audit | 0 companies |
| Lottie Chatarina Viktoria Henckel | Management | 0 companies |
| Nicolai Henckel | Management | 0 companies |
| Karoly Laszlo Nemeth | Chairman | 0 companies |
| Charlotte Hesselbjerg Eskildsen | Chairman | 0 companies |
| Benny Schwartz | Chairman | 0 companies |
| Rud Christiansen | Board of Directors | 0 companies |
| Nils Utke Foss | Chairman | 0 companies |
| Henrik Bo Jacobsen | Chairman | 0 companies |
| Heine Bækgaard | Board of Directors | 0 companies |
| Niels Eskildsen | Chairman | 0 companies |