| Revenue | DKK 5,5M | -11% |
| EBITDA | DKK -227K | -133% |
| Net profit | DKK -956K | -899% |
| Total assets | DKK 5,4M | -30% |
| Equity | DKK -1K | -100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -6.851 | 6.235 | 5.545 |
| Staff expenses | -6.196 | -5.557 | -5.772 |
| EBITDA | -38 | 678 | -227 |
| Depreciation & amort. | -309 | -290 | -807 |
| EBIT | -347 | 388 | -1.033 |
| Net financials | -312 | -239 | -267 |
| Profit before tax | -65 | 149 | -1.301 |
| Tax | -17 | 29 | -344 |
| Net profit | -47 | 120 | -956 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 7.623 | 7.628 | 5.353 |
| Equity | 835 | 955 | -1 |
| Long-term debt | -733 | 564 | 406 |
| Short-term debt | -5.740 | 5.765 | 4.947 |
| Total debt | -6.473 | 6.329 | 5.354 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PB Management | Management | 2003 – 2003 |
JB Management | Management | 2003 – 2011 |
JG Management | Management | 2008 – 2014 |
FN Management | Management | 2010 – 2016 |
PT Management | Management | 2003 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2014 – 2016 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 2003 – 2011 | |
| Board of Directors | 2003 – 2008 | |
| Board of Directors | 2003 – 2011 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2003 – 2003 | |
| Chairman | 2003 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jens Bjerre | Management | 0 companies |
| Jakob Gade | Management | 0 companies |
| Franz Nørgaard Christensen | Management | 0 companies |
| Per Toustrup Kristensen | Management | 0 companies |
| Michael Hove Larsen | Chairman | 0 companies |
| Klaus Gade | Board of Directors | 0 companies |
| Birthe Hove Bjerre | Board of Directors | 0 companies |
| Mette Møller Kristensen | Board of Directors | 0 companies |
| Gunnar Gøsta Olof Ottosson | Board of Directors | 0 companies |
| Karin Hornsleth | Board of Directors | 0 companies |
| Henrik Jensen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |