| Revenue | DKK 1,9M | -56% |
| EBITDA | DKK -1,6M | -425% |
| Net profit | DKK -2,6M | +86% |
| Total assets | DKK 42K | -100% |
| Equity | DKK -11,5M | -29% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 4.396 | 4.379 | 1.910 |
| Staff expenses | -3.631 | -3.873 | -1.831 |
| EBITDA | 765 | 506 | -1.644 |
| Depreciation & amort. | -14.868 | -18.205 | -717 |
| EBIT | -14.103 | -17.699 | -2.361 |
| Net financials | -1.356 | -1.177 | -726 |
| Profit before tax | -15.459 | -18.877 | -3.087 |
| Tax | 2.741 | -228 | -523 |
| Net profit | -18.200 | -18.649 | -2.564 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 33.579 | 14.365 | 42 |
| Equity | 9.708 | -8.941 | -11.505 |
| Long-term debt | 15.123 | 19.269 | 11.472 |
| Short-term debt | 8.749 | 4.037 | 75 |
| Total debt | 23.872 | 23.306 | 11.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FR Management | Management | 2010 | — | — |
TR Management | Management | 2002 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
FB Unofficial title | Unofficial title | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKTIESELSKABET AF 1981 | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Robert Nykjær-Fisher | Chief Executive Officer | 0 companies |
| Finn Raj Hansen Taul | Management | 0 companies |
| Tinna Rask Tveit | Management | 0 companies |
| Mikkel Christian Garkier Kroustrup | Chief Executive Officer | 0 companies |
| Finn Bødstrup | Unofficial title | 0 companies |
| Villy Birger Rasmussen | Board of Directors | 0 companies |
| Carsten Birk Nielsen | Chairman | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |
| Hans Raaschou | Board of Directors | 0 companies |
| Margrete Monir Gorgy | Board of Directors | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |