| Revenue | DKK 32K | -33% |
| EBITDA | DKK -142K | +29% |
| Net profit | DKK -220K | -14% |
| Total assets | DKK 774K | -49% |
| Equity | DKK -515K | -75% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 48 | 48 | 48 | 48 | 32 |
| Staff expenses | -0 | -0 | -0 | -48 | -32 |
| EBITDA | 1 | 13 | 18 | -199 | -142 |
| Depreciation & amort. | -33 | -33 | -33 | -33 | -33 |
| EBIT | -32 | -20 | -16 | -232 | -175 |
| Net financials | -67 | -25 | -23 | -4 | -0 |
| Profit before tax | -99 | -45 | -38 | -237 | -175 |
| Tax | -0 | -0 | -0 | -45 | 45 |
| Net profit | -99 | -45 | -38 | -192 | -220 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 925 | 890 | 857 | 1.503 | 774 |
| Equity | -20 | -65 | -103 | -295 | -515 |
| Long-term debt | 783 | 713 | 677 | 0 | 0 |
| Short-term debt | 162 | 242 | 283 | 1.798 | 1.289 |
| Total debt | 945 | 955 | 960 | 1.798 | 1.289 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ML Chief Executive Officer | Chief Executive Officer | 2009 – 2018 |
SF Management | Management | 2003 – 2009 |
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
AM Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2003 – 2003 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2003 – 2019 | |
| Board of Directors | 2003 – 2021 | |
| Board of Directors | 2003 – 2018 | |
| Chairman | 2018 – 2021 | |
| Board of Directors | 2003 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Leth-Møller | Chief Executive Officer | 0 companies |
| Steen Flemming Clausen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Anne Merete Havning Nordholt | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Hans Christian Andersen | Board of Directors | 0 companies |
| Troels Henrik Jensen | Chairman | 0 companies |
| Karsten Fledelius | Board of Directors | 0 companies |
| Ole Knud Jeppesen | Board of Directors | 0 companies |
| Henning Høj Kopart | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |