| Revenue | DKK 30,8M | -31% |
| EBITDA | DKK -19,7M | -462% |
| Net profit | DKK -17,3M | -777% |
| Total assets | DKK 81,9M | +17% |
| Equity | DKK 6,4M | -54% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 22.674 | 32.510 | 38.362 | 44.465 | 30.797 |
| Staff expenses | -20.853 | -28.642 | -34.920 | -39.004 | -50.538 |
| EBITDA | 1.820 | 3.868 | 3.442 | 5.461 | -19.741 |
| Depreciation & amort. | -306 | -520 | -627 | -724 | -1.122 |
| EBIT | 1.514 | 3.348 | 2.814 | 4.736 | -20.863 |
| Net financials | -485 | -527 | -416 | -1.344 | -1.159 |
| Profit before tax | 1.030 | 2.821 | 2.399 | 3.393 | -22.022 |
| Tax | 287 | 691 | 300 | 836 | -4.718 |
| Net profit | 743 | 2.130 | 2.098 | 2.557 | -17.304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 42.706 | 68.102 | 58.632 | 69.773 | 81.877 |
| Equity | 5.763 | 7.893 | 11.692 | 13.957 | 6.357 |
| Long-term debt | 5.261 | 4.870 | 2.434 | 2.206 | 6.279 |
| Short-term debt | 29.836 | 52.803 | 41.670 | 50.051 | 68.402 |
| Total debt | 35.098 | 57.673 | 44.104 | 52.256 | 74.681 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
BJ Management | Management | 2014 – 2016 |
| Audit | 2002 – 2004 | |
HC Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
RD Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
PE Management | Management | 2002 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2007 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2007 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Jørgensen | Management | 0 companies |
| Revisionsfirma Gorm Clausen v/reg.revisor Gorm Clausen | Audit | 0 companies |
| Hans Christian Bech Thøgersen | Chief Executive Officer | 0 companies |
| René Dupont | Chief Executive Officer | 0 companies |
| Peder Ebbe Kristensen | Management | 0 companies |
| Knud Helkjær | Board of Directors | 0 companies |
| Jakob Østervang | Board of Directors | 0 companies |
| Troels Kryger Aggerholm | Board of Directors | 0 companies |
| Thomas Bruno Pedersen | Chairman | 0 companies |