| Revenue | DKK -9,3M | -116% |
| EBITDA | DKK -9,3M | +9% |
| Net profit | DKK -62,9M | -1% |
| Total assets | DKK 762,5M | +24% |
| Equity | DKK 313,8M | +309% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 27.548 | 40.240 | 59.979 | -9.321 |
| Staff expenses | -10.901 | -1.953 | -0 | -0 |
| EBITDA | -14.314 | -21.186 | -10.216 | -9.321 |
| Depreciation & amort. | -40.161 | -41.288 | -44.426 | -56.010 |
| EBIT | -54.475 | -62.474 | -54.642 | -65.331 |
| Net financials | -6.621 | -8.569 | -24.137 | -1.040 |
| Profit before tax | -61.096 | -71.043 | -78.779 | -66.371 |
| Tax | -15.269 | -15.006 | -16.549 | -3.430 |
| Net profit | -45.827 | -56.037 | -62.230 | -62.941 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 477.188 | 551.623 | 613.093 | 762.490 |
| Equity | 194.951 | 138.915 | 76.685 | 313.806 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 282.237 | 412.708 | 536.408 | 448.684 |
| Total debt | 282.237 | 412.708 | 536.408 | 448.684 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
NK Deputy | Deputy | 2013 – 2016 |
BB Deputy | Deputy | 2013 – 2016 |
BK Management | Management | 2016 – 2016 |
MV Management | Management | 2011 – 2013 |
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
JL Management | Management | 2013 – 2014 |
SL Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (25) | ||
| Board of Directors | 2012 – 2016 | |
| Chairman | 2007 – 2016 | |
| Chairman | 2004 – 2007 | |
| Chairman | 2004 – 2004 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2005 – 2016 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2006 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2005 – 2012 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2004 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Kristian Haldrup | Deputy | 0 companies |
| Bøje Bjørklund | Deputy | 0 companies |
| Bent Kristensen | Management | 0 companies |
| Mads Villi Delmar | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jan Leo Ravn | Management | 0 companies |
| Søren Lindgaard | Management | 0 companies |
| Poul Erik Jensen | Board of Directors | 0 companies |
| Jens Kristian Larsen | Chairman | 0 companies |
| Erik Flemming Frisgaard Pedersen | Chairman | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Thomas Zeihlund | Board of Directors | 0 companies |
| Niels Erik Borup Poulsen | Board of Directors | 0 companies |
| Jørgen Erik Pedersen | Board of Directors | 0 companies |
| Lene Schmidt Aalestrup | Board of Directors | 0 companies |
| Martin Romvig | Chairman | 0 companies |
| Claus Nørgaard | Board of Directors | 0 companies |
| Bent Andersen | Board of Directors | 0 companies |
| Ove Ejlskov Hust | Board of Directors | 0 companies |
| Jens Nielsen | Board of Directors | 0 companies |
| Tom Thygesen | Board of Directors | 0 companies |
| Frede Nørgaard Hansen | Board of Directors | 0 companies |
| Mona Juul | Board of Directors | 0 companies |
| Ole Brun Madsen | Board of Directors | 0 companies |
| Christian Greve | Board of Directors | 0 companies |
| Sten Magnus Petersen | Board of Directors | 0 companies |
| Jørgen Toft | Board of Directors | 0 companies |
| Johannes Hansen Ginnerup | Board of Directors | 0 companies |
| Arne Bo Larsen | Board of Directors | 0 companies |
| Jens Oppelstrup Andersen | Board of Directors | 0 companies |
| Karen Jacobsen | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |