| Revenue | DKK 3,2M | -28% |
| EBITDA | DKK -534K | -692% |
| Net profit | DKK -426K | -1005% |
| Total assets | DKK 4,8M | -16% |
| Equity | DKK 1,4M | -23% |
| Employees | 4 | — |
| Item | 2012 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 4.764 | 4.947 | 4.398 | 3.156 |
| Staff expenses | -4.136 | -4.341 | -4.307 | -3.690 |
| EBITDA | 628 | 606 | 90 | -534 |
| Depreciation & amort. | -72 | -46 | -61 | -80 |
| EBIT | 557 | 561 | 29 | -614 |
| Net financials | -6 | -14 | 22 | 62 |
| Profit before tax | 551 | 547 | 50 | -551 |
| Tax | 153 | 120 | 3 | -126 |
| Net profit | 398 | 427 | 47 | -426 |
| Item | 2012 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 3.597 | 5.520 | 5.769 | 4.825 |
| Equity | 661 | 1.776 | 1.823 | 1.397 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 2.936 | 3.744 | 3.946 | 3.427 |
| Total debt | 2.936 | 3.744 | 3.946 | 3.427 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MB Management | Management | 2008 – 2008 |
KB Management | Management | 2008 – 2017 |
KM Management | Management | 2001 – 2001 |
FR Management | Management | 2002 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2007 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mohamed Benabda | Management | 0 companies |
| Klaus Boje | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Flemming Rye Jørgensen | Management | 0 companies |
| Yoshihiko Yasumura | Chairman | 0 companies |
| Thomas Träger | Board of Directors | 0 companies |
| Mohamed Benabda | Chairman | 0 companies |