| Revenue | DKK 2,6M | +3% |
| EBITDA | DKK 776K | -58% |
| Net profit | DKK 341K | -70% |
| Total assets | DKK 32M | -5% |
| Equity | DKK 1,8M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.582 | 2.528 | 2.598 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -18.774 | 1.830 | 776 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -18.774 | 1.830 | 776 |
| Net financials | -630 | -363 | -324 |
| Profit before tax | -19.403 | 1.466 | 452 |
| Tax | 9.688 | 319 | 111 |
| Net profit | -29.091 | 1.148 | 341 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 30.949 | 33.666 | 32.035 |
| Equity | -6.705 | 1.442 | 1.784 |
| Long-term debt | 24.851 | 24.887 | 24.902 |
| Short-term debt | 12.801 | 7.004 | 4.918 |
| Total debt | 37.653 | 31.891 | 29.820 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LS Management | Management | 2004 – 2008 |
JM Chief Executive Officer | Chief Executive Officer | 2012 – 2015 |
MC Management | Management | 2008 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2004 – 2008 | |
| Chairman | 2011 – 2014 | |
| Deputy Chairman | 2013 – 2014 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2008 – 2011 | |
| Board of Directors | 2004 – 2008 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 2008 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Simonsen | Management | 0 companies |
| Jesper Munck Loiborg | Chief Executive Officer | 0 companies |
| Marcus Choleva | Management | 0 companies |
| Kristine Simonsen | Board of Directors | 0 companies |
| Frits Rasmussen | Chairman | 0 companies |
| Michael Holm Johansen | Deputy Chairman | 0 companies |
| Bo Rygaard | Board of Directors | 0 companies |
| Lisbeth Dalgaard Svanholm | Board of Directors | 0 companies |
| Simon Bent Sørensen | Chairman | 0 companies |
| Jens Ole Korch | Board of Directors | 0 companies |
| Torben Kaad Friis | Board of Directors | 0 companies |
| Peter Christian Hansen | Board of Directors | 0 companies |
| Paul Friis Nønnecke | Board of Directors | 0 companies |