| Revenue | DKK 2,2M | -39% |
| EBITDA | DKK -708K | -226% |
| Net profit | DKK -1,7M | -1434% |
| Total assets | DKK 10,6M | +10% |
| Equity | DKK -6,7M | -34% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 3.417 | 3.563 | 2.166 |
| Staff expenses | -2.796 | -3.000 | -2.874 |
| EBITDA | 621 | 563 | -708 |
| Depreciation & amort. | -80 | -158 | -158 |
| EBIT | 541 | 405 | -866 |
| Net financials | -623 | -508 | -1.029 |
| Profit before tax | -82 | -103 | -1.896 |
| Tax | -113 | -232 | -175 |
| Net profit | 31 | 129 | -1.721 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 9.955 | 9.657 | 10.589 |
| Equity | -5.124 | -4.995 | -6.716 |
| Long-term debt | 5.626 | 5.280 | 4.957 |
| Short-term debt | 9.453 | 9.372 | 12.348 |
| Total debt | 15.079 | 14.652 | 17.306 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LF Management | Management | 2002 – 2009 |
JB Management | Management | 2002 – 2016 |
PB Audit | Audit | 2001 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2007 – 2009 | |
| Board of Directors | 2001 – 2007 | |
| Chairman | 2009 – 2015 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Luis Fernando Bernat Martinez | Management | 0 companies |
| Jesper Bacher | Management | 0 companies |
| Per Bjarne Knudsen | Audit | 0 companies |
| Lars Thiemy Carstensen | Chairman | 0 companies |
| Arne Juhl Olsen | Board of Directors | 0 companies |
| Morten Holm Vind | Chairman | 0 companies |
| Johnny Brian Dalgaard | Board of Directors | 0 companies |
| Joan Merete Bacher | Board of Directors | 0 companies |
| Michael Serup | Board of Directors | 0 companies |
| Lene Gunder Bernat | Board of Directors | 0 companies |