| Revenue | DKK 2,3M | -15% |
| EBITDA | DKK -5,6M | -367% |
| Net profit | DKK -9M | +67% |
| Total assets | DKK 27,5M | -22% |
| Equity | DKK -23,1M | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 1.956 | 2.688 | 2.284 |
| Staff expenses | -576 | -603 | -181 |
| EBITDA | 1.380 | 2.085 | -5.561 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 1.380 | 2.085 | -5.561 |
| Net financials | -380 | -29.118 | -3.817 |
| Profit before tax | 1.000 | -27.033 | -9.378 |
| Tax | 175 | 322 | -332 |
| Net profit | 826 | -27.356 | -9.046 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 42.560 | 35.199 | 27.515 |
| Equity | 12.199 | -14.445 | -23.066 |
| Long-term debt | 24.787 | 23.163 | 21.529 |
| Short-term debt | 5.009 | 4.664 | 4.595 |
| Total debt | 29.796 | 27.827 | 26.124 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
NC Management | Management | 2014 – 2015 |
HM Chief Executive Officer | Chief Executive Officer | 2003 – 2014 |
KB Audit | Audit | 2003 – 2003 |
VC Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2003 – 2015 | |
| Chairman | 2003 – 2015 | |
| Board of Directors | 2003 – 2010 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2003 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2003 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2003 | |
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Møller Pedersen | Management | 0 companies |
| Hans Michael Thorhauge | Chief Executive Officer | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Henning Gudnitz | Board of Directors | 0 companies |
| Peter Bøgild | Chairman | 0 companies |
| Mogens Skouenborg | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Johannes Arvin | Board of Directors | 0 companies |