| Revenue | DKK 1,1M | -41% |
| EBITDA | DKK 1,1M | +45% |
| Net profit | DKK -1,7M | -121% |
| Total assets | DKK 20,9M | -11% |
| Equity | DKK 841K | +1340% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.122 | 1.558 | 1.809 | 1.830 | 1.073 |
| Staff expenses | -0 | -18 | -36 | -24 | -0 |
| EBITDA | 1.228 | 321 | -2.000 | 741 | 1.073 |
| Depreciation & amort. | -0 | -0 | -0 | 2 | -0 |
| EBIT | 1.228 | 321 | -2.000 | 739 | 1.073 |
| Net financials | -796 | -320 | -851 | 7.420 | -620 |
| Profit before tax | -7.147 | 1 | -2.851 | 8.160 | -1.647 |
| Tax | -1.938 | -2 | 32 | 13 | 71 |
| Net profit | -5.209 | 4 | -2.883 | 8.146 | -1.717 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 27.373 | 26.396 | 22.903 | 23.580 | 20.910 |
| Equity | -5.209 | -5.205 | -8.088 | 58 | 841 |
| Long-term debt | 2.101 | 1.894 | 1.809 | 1.680 | 1.535 |
| Short-term debt | 30.444 | 29.707 | 29.183 | 21.841 | 18.533 |
| Total debt | 32.545 | 31.602 | 30.991 | 23.521 | 20.069 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
NE Audit | Audit | 2002 – 2004 |
PD Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
KE Management | Management | 2013 – 2014 |
GK Management | Management | 2008 – 2008 |
PA Management | Management | 2006 – 2008 |
JL Management | Management | 2014 – 2015 |
MH Management | Management | 2008 – 2013 |
HM Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2017 – 2017 | |
| Chairman | 2011 – 2013 | |
| Board of Directors | 2006 – 2008 | |
| Chairman | 2010 – 2011 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2003 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Jørgensen | Audit | 0 companies |
| Preben Damgaard Petersen | Chief Executive Officer | 0 companies |
| Knud Erik Banke Kristensen | Management | 0 companies |
| Gitte Kremmer Henriksen | Management | 0 companies |
| Peter André Friese Vestergaard | Management | 0 companies |
| Jess Lykke Gregersen | Management | 0 companies |
| Morten Herluf Nielsen | Management | 0 companies |
| Henrik Middelbo Andersen | Chief Executive Officer | 0 companies |
| Michael Agergaard | Board of Directors | 0 companies |
| Jakob Nørrekjær Andersson | Board of Directors | 0 companies |
| Henrik Gorm Nielsen | Chairman | 0 companies |
| Flemming Bisgaard Nielsen | Board of Directors | 0 companies |
| Bent Andersen | Chairman | 0 companies |
| Karsten Rossen Jakobsen | Chairman | 0 companies |
| Jørn Bach-Hansen | Board of Directors | 0 companies |
| Preben Lykkegaard Andersen | Chairman | 0 companies |
| Lars Petersson | Chairman | 0 companies |
| Thomas Kullegaard | Chairman | 0 companies |
| Per Bjørnsholm | Board of Directors | 0 companies |