| Revenue | DKK 11M | -1% |
| EBITDA | DKK -4,6M | +0% |
| Net profit | DKK -4,4M | +2% |
| Total assets | DKK 31,7M | +5% |
| Equity | DKK 4,3M | -51% |
| Employees | 51 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 12.795 | 12.963 | 11.505 | 11.198 | 11.039 |
| Staff expenses | -17.259 | -14.666 | -14.091 | -15.709 | -15.598 |
| EBITDA | -4.468 | -1.736 | -2.616 | -4.562 | -4.573 |
| Depreciation & amort. | -932 | -838 | -973 | -991 | -929 |
| EBIT | -5.400 | -2.574 | -3.589 | -5.553 | -5.502 |
| Net financials | -327 | -181 | -55 | -316 | -113 |
| Profit before tax | -2.904 | -2.755 | -3.644 | -5.868 | -5.615 |
| Tax | 1.411 | -661 | -867 | -1.328 | -1.179 |
| Net profit | -4.316 | -2.093 | -2.777 | -4.540 | -4.436 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 30.705 | 26.024 | 25.552 | 30.299 | 31.686 |
| Equity | 8.157 | 6.064 | 3.286 | 8.746 | 4.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.548 | 19.960 | 22.265 | 21.553 | 27.376 |
| Total debt | 22.548 | 19.960 | 22.265 | 21.553 | 27.376 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PB Management | Management | 2004 – 2004 |
CM Management | Management | 2004 – 2008 |
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 | 2008 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Christian Magnussen | Management | 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 |