| Revenue | DKK 3,9M | -11% |
| EBITDA | DKK -86K | -163% |
| Net profit | DKK -980K | +70% |
| Total assets | DKK 8M | -8% |
| Equity | DKK -4,4M | -29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 14.837 | 11.490 | 4.865 | 4.393 | 3.921 |
| Staff expenses | -12.597 | -11.471 | -6.202 | -4.257 | -4.006 |
| EBITDA | 2.240 | 19 | -1.348 | 136 | -86 |
| Depreciation & amort. | -423 | -491 | -367 | -802 | -341 |
| EBIT | 1.818 | -473 | -1.715 | -665 | -426 |
| Net financials | -327 | -951 | -2.579 | -2.590 | -554 |
| Profit before tax | 1.491 | -1.423 | -4.294 | -3.255 | -980 |
| Tax | 364 | -206 | -281 | -0 | 0 |
| Net profit | 1.128 | -1.217 | -4.014 | -3.255 | -980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 15.989 | 15.607 | 9.738 | 8.635 | 7.983 |
| Equity | 3.507 | 2.306 | -145 | -3.385 | -4.365 |
| Long-term debt | 4.686 | 4.566 | 4.352 | 5.744 | 5.240 |
| Short-term debt | 7.503 | 8.735 | 5.531 | 6.276 | 7.108 |
| Total debt | 12.189 | 13.301 | 9.883 | 12.020 | 12.348 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KM Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
PS Chief Executive Officer | Chief Executive Officer | 2002 – 2004 |
PS Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
NH Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 10–14.99% | 2015 | |
| Company | 90–99.99% | 90–99.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Munch Kjøller | Chief Executive Officer | 0 companies |
| Preben Sandor Telcs | Chief Executive Officer | 0 companies |
| Peter Scheuer Jensen | Chief Executive Officer | 0 companies |
| Niels-Henrik Hansen | Chief Executive Officer | 0 companies |
| Jørgen Kristian Hansen | Board of Directors | 0 companies |
| Jan Petersson | Board of Directors | 0 companies |
| Lars-Ole Hansen | Chairman | 0 companies |