| Revenue | DKK -59K | -69% |
| EBITDA | DKK -59K | +69% |
| Net profit | DKK -1,4M | -102% |
| Total assets | DKK 3,3M | -25% |
| Equity | DKK 564K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -40 | -113 | -187 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -40 | -113 | -187 | -59 |
| Depreciation & amort. | 388 | -388 | -388 | -388 |
| EBIT | -429 | -502 | -575 | -447 |
| Net financials | -1.128 | -764 | -296 | -190 |
| Profit before tax | -1.557 | -1.266 | -871 | -637 |
| Tax | -169 | -122 | -189 | 743 |
| Net profit | -1.388 | -1.144 | -682 | -1.380 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 8.505 | 4.791 | 4.470 | 3.341 |
| Equity | -1.659 | 526 | 544 | 564 |
| Long-term debt | 1.508 | 1.165 | 815 | 456 |
| Short-term debt | 7.839 | 3.100 | 3.111 | 2.321 |
| Total debt | 9.348 | 4.265 | 3.926 | 2.777 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PM Management | Management | 2007 – 2011 |
KK Management | Management | 2011 – 2014 |
PE Management | Management | 2014 – 2016 |
CE Management | Management | 2005 – 2007 |
VS Management | Management | 2004 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2014 – 2016 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2004 – 2007 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2014 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Mørk | Management | 0 companies |
| Klaus Kristensen | Management | 0 companies |
| Peter Erlangsen | Management | 0 companies |
| Carsten Elgaard Sørensen | Management | 0 companies |
| Vagn Søgaard Pedersen | Management | 0 companies |
| Frank Ewald | Chairman | 0 companies |
| John Jepsen | Board of Directors | 0 companies |
| Jan Øllgaard | Board of Directors | 0 companies |
| Søren Bøgh Vidmar | Board of Directors | 0 companies |
| Dennis Vestergaard Thomsen | Board of Directors | 0 companies |
| Hans Smith Andersen | Chairman | 0 companies |
| Martin Højberg Pedersen | Board of Directors | 0 companies |
| Jesper Wilhelm Bo Langsted | Board of Directors | 0 companies |