| Revenue | DKK 17M | +6% |
| EBITDA | DKK -5M | -385% |
| Net profit | DKK -8,3M | -1170% |
| Total assets | DKK 86,9M | +28% |
| Equity | DKK -6M | -423% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 9.467 | 6.944 | 19.181 | 16.051 | 16.994 |
| Staff expenses | -9.210 | -19.521 | -14.312 | -14.077 | -20.187 |
| EBITDA | 307 | -12.578 | 4.429 | 1.748 | -4.986 |
| Depreciation & amort. | 50 | -0 | -28 | -31 | -31 |
| EBIT | 257 | -12.578 | 4.401 | 1.717 | -5.017 |
| Net financials | -26 | -2.276 | -3.031 | -717 | -3.375 |
| Profit before tax | 231 | -14.854 | 1.370 | 1.001 | -8.392 |
| Tax | 60 | -3.064 | 326 | 225 | -93 |
| Net profit | 171 | -11.790 | 1.044 | 776 | -8.300 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 32.419 | 45.543 | 51.302 | 67.654 | 86.879 |
| Equity | 11.264 | -920 | 841 | 1.847 | -5.968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.155 | 46.462 | 50.461 | 65.807 | 92.846 |
| Total debt | 21.155 | 46.462 | 50.461 | 65.807 | 92.846 |
| 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 |