| Revenue | DKK 14,3M | -13% |
| EBITDA | DKK -490K | -144% |
| Net profit | DKK -2M | -353% |
| Total assets | DKK 19,6M | +39% |
| Equity | DKK 1,1M | +66% |
| Employees | 70 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 16.460 | 16.400 | 14.276 |
| Staff expenses | -13.860 | -13.825 | -14.766 |
| EBITDA | 1.368 | 1.123 | -490 |
| Depreciation & amort. | -0 | -0 | -2.136 |
| EBIT | 1.368 | 1.123 | -2.626 |
| Net financials | -85 | -94 | -9 |
| Profit before tax | 1.283 | 1.028 | -2.634 |
| Tax | 322 | 252 | -670 |
| Net profit | 961 | 777 | -1.964 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 17.462 | 14.080 | 19.632 |
| Equity | — | 666 | 1.103 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 18.255 | 13.782 | 18.034 |
| Total debt | 18.255 | 13.782 | 18.034 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
MP Management | Management | 2003 – 2004 |
AB Management | Management | 2015 – 2015 |
TN Chief Executive Officer | Chief Executive Officer | 2008 – 2013 |
LD Management | Management | 2014 – 2015 |
BJ Audit | Audit | 2003 – 2004 |
LR Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 2003 – 2011 | |
| Chairman | 2004 – 2009 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 2003 – 2006 | |
| Chairman | 2009 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Petersen | Management | 0 companies |
| Anders Barsøe | Management | 0 companies |
| Tage Nielsen | Chief Executive Officer | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Bent Jørgensen | Audit | 0 companies |
| Lisa Rossen Borch | Management | 0 companies |
| Svend Kloster | Board of Directors | 0 companies |
| Christina Meyer Bengtsson | Board of Directors | 0 companies |
| Steen Aalund Olsen | Board of Directors | 0 companies |
| Michael Ingemann Nielsen | Board of Directors | 0 companies |
| Lisbeth Dalgaard Svanholm | Board of Directors | 0 companies |
| Claes Niels Hestehave | Chairman | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Henrik Vildenfeldt | Board of Directors | 0 companies |
| Frank Halborg Jensen | Board of Directors | 0 companies |
| Heidi Quvang | Board of Directors | 0 companies |
| Claus Meyer Nielsen | Chairman | 0 companies |