| Revenue | DKK 231K | -92% |
| EBITDA | DKK 1,8M | +1534% |
| Net profit | DKK 512K | +255% |
| Total assets | DKK 981K | -52% |
| Equity | DKK 841K | +156% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.162 | 3.813 | 3.601 | 2.898 | 231 |
| Staff expenses | -3.285 | -3.294 | -3.084 | -3.025 | -524 |
| EBITDA | 877 | 519 | 517 | -127 | 1.819 |
| Depreciation & amort. | -324 | -355 | -245 | -245 | 1.056 |
| EBIT | 553 | 164 | 272 | -372 | 763 |
| Net financials | -144 | -39 | -44 | -49 | -17 |
| Profit before tax | 409 | 125 | 228 | -421 | 746 |
| Tax | 104 | 31 | 74 | -90 | 235 |
| Net profit | 304 | 94 | 154 | -331 | 512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.133 | 2.948 | 2.336 | 2.040 | 981 |
| Equity | 720 | 814 | 660 | 329 | 841 |
| Long-term debt | 673 | 703 | 530 | 545 | 0 |
| Short-term debt | 1.741 | 1.431 | 1.146 | 1.166 | 141 |
| Total debt | 2.414 | 2.134 | 1.676 | 1.711 | 141 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
EM Management | Management | 2004 – 2007 |
SH Chief Executive Officer | Chief Executive Officer | 2004 – 2005 |
MA Chief Executive Officer | Chief Executive Officer | 2005 – 2016 |
FG Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Chairman | 2010 – 2016 | |
| Chairman | 2010 – 2010 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2005 – 2007 | |
| Chairman | 2004 – 2006 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2009 – 2010 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Morsing | Management | 0 companies |
| Sven Hauge | Chief Executive Officer | 0 companies |
| Michael Anthonius Buksti | Chief Executive Officer | 0 companies |
| Frans Grandjean | Management | 0 companies |
| Flemming Poulfelt | Chairman | 0 companies |
| Karin Verland | Chairman | 0 companies |
| Mogens Gyde Larsen | Board of Directors | 0 companies |
| Yvonne Schantz | Board of Directors | 0 companies |
| Kenneth Kragh Hansen | Board of Directors | 0 companies |
| Anne-Marie Herrguth Hoffmann | Board of Directors | 0 companies |
| Ole Robert Brandt | Board of Directors | 0 companies |
| Nelly Marie Andersen | Board of Directors | 0 companies |
| Jens Damsgaard | Chairman | 0 companies |
| Karen Østergaard | Board of Directors | 0 companies |
| Erik Trock-Jansen | Board of Directors | 0 companies |
| Jan Holm Møller | Chairman | 0 companies |
| Christian Jesper Bentsen | Chairman | 0 companies |