| Revenue | DKK 580K | -41% |
| EBITDA | DKK -1,4M | -38% |
| Net profit | DKK -1,5M | -34% |
| Total assets | DKK 3,9M | -58% |
| Equity | DKK -1,3M | -808% |
| Employees | 1 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | 3.135 | 2.415 | 2.854 | 2.490 | 986 | 580 |
| Staff expenses | -2.137 | -1.822 | -2.657 | -2.498 | -2.001 | -1.976 |
| EBITDA | 998 | 593 | 197 | -8 | -1.014 | -1.396 |
| Depreciation & amort. | -329 | -42 | -56 | -57 | -60 | -63 |
| EBIT | 669 | 551 | 141 | -65 | -1.075 | -1.459 |
| Net financials | -14 | 0 | -8 | 2 | -65 | -55 |
| Profit before tax | 655 | 551 | 357 | -63 | -1.140 | -1.514 |
| Tax | 191 | 157 | 112 | -3 | -11 | -0 |
| Net profit | 464 | 394 | 245 | -60 | -1.129 | -1.514 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Total assets | 6.292 | 6.488 | 4.278 | 7.172 | 9.077 | 3.853 |
| Equity | 738 | 1.132 | 1.377 | 1.317 | 187 | -1.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.551 | 5.350 | 2.888 | 5.845 | 8.890 | 5.180 |
| Total debt | 5.551 | 5.350 | 2.888 | 5.845 | 8.890 | 5.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
VA Management | Management | 2016 | — | — |
CF Management | Management | 2017 | — | — |
SP Management | Management | 2005 | — | — |
HS Unofficial title | Unofficial title | 2017 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skouw | Management | 0 companies |
| Vivienne Alice Talbot | Management | 0 companies |
| Cendrine Francoise Montousse | Management | 0 companies |
| Stephen Paul McKenna | Management | 0 companies |
| Henrik Selchau Poulsen | Unofficial title | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Carsten Saugmann | Chief Executive Officer | 0 companies |
| Ann May Valeur | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Kelley Kathryn Fox | Chairman | 0 companies |
| Richard Charnley | Board of Directors | 0 companies |
| Yves Christian Rogivue | Board of Directors | 0 companies |
| Per Eskesen | Board of Directors | 0 companies |
| Bent Rønnow | Chairman | 0 companies |
| Lee Graham Humpreys | Board of Directors | 0 companies |
| Alex Castroneves | Board of Directors | 0 companies |
| William Scott Torbik | Chairman | 0 companies |
| David Stuart Mathers | Board of Directors | 0 companies |
| Robert John Fergus MacMillan | Chairman | 0 companies |
| Joseph Busky | Chairman | 0 companies |
| Anthony William Massey | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |
| Christopher Delaune | Board of Directors | 0 companies |