| Revenue | DKK 1,8M | -30% |
| EBITDA | DKK -13,2M | -820% |
| Net profit | DKK -10,5M | -216% |
| Total assets | DKK 26,5M | -36% |
| Equity | DKK 4,3M | -75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 1.878 | 2.561 | 1.792 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 1.518 | 1.836 | -13.208 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 1.518 | 1.836 | -13.208 |
| Net financials | -454 | -763 | -15.212 |
| Profit before tax | 43 | 11.673 | -13.420 |
| Tax | 10 | 2.643 | -2.955 |
| Net profit | 32 | 9.030 | -10.465 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 33.648 | 41.232 | 26.528 |
| Equity | 11.954 | 16.719 | 4.253 |
| Long-term debt | 18.924 | 18.466 | 17.535 |
| Short-term debt | 979 | 1.613 | 3.261 |
| Total debt | 19.903 | 20.079 | 20.795 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
HL Management | Management | 2011 – 2013 |
LO Management | Management | 2004 – 2011 |
JK Management | Management | 2013 – 2016 |
| Audit | 2011 – 2012 | |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2013 – 2016 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2004 – 2011 | |
| Board of Directors | 2004 – 2011 | |
| Chairman | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lið | Management | 0 companies |
| Lars Ole Tindholdt | Management | 0 companies |
| Jan Kjær | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Bruno Mård | Chairman | 0 companies |
| Claus Vange Mynster | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Carl Henrik de Lony | Board of Directors | 0 companies |
| Karl Otto Christensen | Board of Directors | 0 companies |
| Mikael Goldschmidt | Chairman | 0 companies |