| Revenue | DKK -26K | -18% |
| EBITDA | DKK -26K | +18% |
| Net profit | DKK -60K | -152% |
| Total assets | DKK 3,2M | -55% |
| Equity | DKK 1,8M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.208 | 2.346 | -135 | -31 | -26 |
| Staff expenses | -1.147 | -1.134 | -82 | -0 | -0 |
| EBITDA | 61 | 1.212 | -217 | -31 | -26 |
| Depreciation & amort. | -146 | -121 | -0 | -0 | -0 |
| EBIT | -85 | 1.091 | -217 | -31 | -26 |
| Net financials | -43 | -97 | -116 | 191 | -52 |
| Profit before tax | -64 | 994 | -333 | 159 | -77 |
| Tax | 32 | 74 | -10 | 44 | -17 |
| Net profit | -96 | 920 | -322 | 116 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.952 | 3.578 | 3.000 | 7.194 | 3.243 |
| Equity | 1.811 | 2.731 | 1.726 | 1.841 | 1.781 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.141 | 848 | 1.275 | 5.352 | 1.462 |
| Total debt | 1.141 | 848 | 1.275 | 5.352 | 1.462 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LF Management | Management | 2001 – 2004 |
ML Management | Management | 2014 – 2017 |
AT Management | Management | 2004 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2001 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Fuglsang Andreasen | Management | 0 companies |
| Morten Lynge Mortensen | Management | 0 companies |
| Anders Toft Andersen | Management | 0 companies |
| Niels Schack Jakobsen | Board of Directors | 0 companies |
| Lars Peter Månsson | Board of Directors | 0 companies |
| Jens Christian Andersen | Board of Directors | 0 companies |
| Jimmy Tinggaard | Board of Directors | 0 companies |
| Aage Schack Jakobsen | Board of Directors | 0 companies |