| Revenue | DKK -2,9M | -132% |
| EBITDA | DKK -12,3M | -566% |
| Net profit | DKK -11,1M | -1154% |
| Total assets | DKK 24,1M | +3% |
| Equity | DKK 3,7M | -75% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 19.965 | 7.817 | 7.607 | 9.047 | -2.932 |
| Staff expenses | -20.414 | -10.356 | -10.027 | -6.359 | -9.258 |
| EBITDA | -449 | -2.538 | -2.420 | 2.649 | -12.337 |
| Depreciation & amort. | 53 | -58 | -44 | -0 | 42 |
| EBIT | -502 | -2.596 | -2.464 | 2.649 | -12.379 |
| Net financials | -422 | 3.410 | 545 | -900 | 168 |
| Profit before tax | -924 | 814 | -1.919 | 1.748 | -12.210 |
| Tax | 760 | -599 | -462 | 696 | -1.113 |
| Net profit | -1.684 | 1.412 | -1.457 | 1.053 | -11.097 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 37.149 | 30.138 | 22.598 | 23.338 | 24.150 |
| Equity | 13.023 | 14.479 | 13.447 | 14.847 | 3.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.126 | 15.659 | 9.151 | 8.492 | 20.405 |
| Total debt | 24.126 | 15.659 | 9.151 | 8.492 | 20.405 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MM Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
EF Management | Management | 2004 – 2017 |
JP Management | Management | 2004 – 2011 |
| Audit | 2006 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2015 – 2017 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2009 – 2015 | |
JR | Board of Directors | 2013 – 2017 |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2004 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Melbye | Chief Executive Officer | 0 companies |
| Erik Filsø Pedersen | Management | 0 companies |
| Jesper Poulsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Allan Bengtsen | Chairman | 0 companies |
| Steffen Hecht Petersen | Board of Directors | 0 companies |
| Morten Grau Lilly Christensen | Board of Directors | 0 companies |
| Jan Klarskov Henriksen | Chairman | 0 companies |
| John Rix | Board of Directors | 0 companies |
| Hans Ole Willemoes Madsen | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Board of Directors | 0 companies |
| Anker Henrik Møller | Board of Directors | 0 companies |
| Karsten Blom | Board of Directors | 0 companies |