| Revenue | DKK 32,1M | -2% |
| EBITDA | DKK 1,4M | -67% |
| Net profit | DKK -811K | -161% |
| Total assets | DKK 53,1M | +5% |
| Equity | DKK 6,1M | -12% |
| Employees | 85 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 14.218 | 18.530 | 20.081 | 32.849 | 32.067 |
| Staff expenses | -16.930 | -18.274 | -19.992 | -28.550 | -30.653 |
| EBITDA | -2.711 | 257 | 89 | 4.188 | 1.373 |
| Depreciation & amort. | -900 | -1.304 | -1.736 | -2.144 | -2.193 |
| EBIT | -3.611 | -1.048 | -1.647 | 2.044 | -821 |
| Net financials | 9 | -120 | 9 | -136 | -62 |
| Profit before tax | -1.837 | -1.168 | -1.638 | 1.907 | -882 |
| Tax | 882 | -268 | -357 | 581 | -71 |
| Net profit | -2.720 | -900 | -1.281 | 1.327 | -811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 27.357 | 29.408 | 37.863 | 50.650 | 53.059 |
| Equity | 2.782 | 1.883 | 601 | 6.928 | 6.117 |
| Long-term debt | 0 | 0 | 0 | -102 | 0 |
| Short-term debt | 24.575 | 27.525 | 37.262 | 43.722 | 46.942 |
| Total debt | 24.575 | 27.525 | 37.262 | 43.722 | 46.942 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JC Chief Executive Officer | Chief Executive Officer | 2002 – 2004 |
LA Management | Management | 2004 – 2009 |
KM Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
NK Management | Management | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2014 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2009 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Ole Conrad | Chief Executive Officer | 0 companies |
| Laurs Andersen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Niels Kristian Skak | Management | 0 companies |
| Thomas Jensen | Chairman | 0 companies |
| Jan Tingleff Bruun | Board of Directors | 0 companies |
| Michael Holm Jensen | Board of Directors | 0 companies |
| Henrik Kejser | Board of Directors | 0 companies |
| Jens Christian Bang | Chairman | 0 companies |