| Revenue | DKK 61,2M | +26% |
| EBITDA | DKK -4,3M | -143% |
| Net profit | DKK -4,8M | -111% |
| Total assets | DKK 53,4M | +25% |
| Equity | DKK 8,8M | -35% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 69.982 | 56.650 | 48.625 | 61.224 |
| Staff expenses | -67.598 | -53.341 | -50.382 | -65.496 |
| EBITDA | 2.384 | 3.309 | -1.757 | -4.272 |
| Depreciation & amort. | -117 | -181 | -828 | -852 |
| EBIT | 2.267 | 3.128 | -2.584 | -5.124 |
| Net financials | -804 | -518 | -455 | -857 |
| Profit before tax | 1.463 | 2.610 | -3.040 | -5.981 |
| Tax | 478 | 547 | -783 | -1.226 |
| Net profit | 985 | 2.063 | -2.257 | -4.755 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 57.120 | 50.568 | 42.641 | 53.415 |
| Equity | 13.734 | 15.797 | 13.541 | 8.785 |
| Long-term debt | 303 | 0 | 219 | 164 |
| Short-term debt | 41.591 | 33.028 | 27.703 | 43.761 |
| Total debt | 41.894 | 33.028 | 27.922 | 43.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
OL Management | Management | 2009 | — | — |
SC Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C G HOLDING A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindholt | Chief Executive Officer | 0 companies |
| Ole Larsen | Management | 0 companies |
| Søren Claes Kanstrup Laursen | Management | 0 companies |
| Aage Laurids Andreasen | Chairman | 0 companies |
| Mette Karen Lindholt Laursen | Board of Directors | 0 companies |
| Jens Jakob Jakobsen | Chairman | 0 companies |
| Frede Madsen | Board of Directors | 0 companies |
| Bjarne Nørgaard Knudsen | Chairman | 0 companies |
| Henrik Jensen | Board of Directors | 0 companies |
| Jens Thyge Laursen | Board of Directors | 0 companies |