| Revenue | DKK 721K | -13% |
| EBITDA | DKK 254K | +0% |
| Net profit | DKK 134K | +55% |
| Total assets | DKK 642K | -16% |
| Equity | DKK -689K | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 781 | 970 | 958 | 831 | 721 |
| Staff expenses | -576 | -687 | -801 | -578 | -466 |
| EBITDA | 205 | 283 | 158 | 254 | 254 |
| Depreciation & amort. | -77 | -77 | -77 | -77 | -23 |
| EBIT | 128 | 206 | 81 | 177 | 231 |
| Net financials | -92 | -71 | -74 | -52 | -54 |
| Profit before tax | 37 | 135 | 7 | 125 | 177 |
| Tax | 11 | 78 | 9 | 38 | 43 |
| Net profit | 26 | 57 | -2 | 87 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.171 | 1.124 | 994 | 761 | 642 |
| Equity | -966 | -909 | -911 | -824 | -689 |
| Long-term debt | 816 | 548 | 603 | 344 | 328 |
| Short-term debt | 1.321 | 1.485 | 1.302 | 1.241 | 1.003 |
| Total debt | 2.137 | 2.033 | 1.905 | 1.585 | 1.331 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MJ Management | Management | 2004 – 2006 |
ND Management | Management | 2006 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2004 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Jens Kampmann | Management | 0 companies |
| Niels Donsig Pedersen | Management | 0 companies |
| Troels Krøigaard | Board of Directors | 0 companies |