| Revenue | DKK 1,6M | -4% |
| EBITDA | DKK 844K | -42% |
| Net profit | DKK -4,1M | -875% |
| Total assets | DKK 5,6M | -44% |
| Equity | DKK -1,4M | -154% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -105 | 1.714 | 1.640 |
| Staff expenses | -57 | -795 | -796 |
| EBITDA | -162 | 1.443 | 844 |
| Depreciation & amort. | -2.321 | 262 | -4.715 |
| EBIT | -2.483 | 1.181 | -3.871 |
| Net financials | -282 | -456 | -318 |
| Profit before tax | -2.765 | 725 | -4.189 |
| Tax | -777 | 197 | -98 |
| Net profit | -1.988 | 528 | -4.091 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 19.052 | 9.908 | 5.551 |
| Equity | 1.849 | 2.626 | -1.421 |
| Long-term debt | 0 | 6.105 | 0 |
| Short-term debt | 17.203 | 1.111 | 6.972 |
| Total debt | 17.203 | 7.216 | 6.972 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
NK Management | Management | 2004 – 2006 |
PN Management | Management | 2014 – 2016 |
CS Management | Management | 2004 – 2004 |
JC Management | Management | 2010 – 2014 |
MS Management | Management | 2006 – 2010 |
| Audit | 2004 – 2004 | |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2004 – 2004 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2004 – 2004 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2014 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Kjeldsen | Management | 0 companies |
| Peter Nielsen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Jane Christensen | Management | 0 companies |
| Morten Skou | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Peter Ringsted | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Kent Larsen | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Board of Directors | 0 companies |
| Peter Fogh | Chairman | 0 companies |
| John Sommer Schmidt | Board of Directors | 0 companies |
| Pernille Bigaard | Board of Directors | 0 companies |
| Jim Bøjesen Hessellund Pedersen | Chairman | 0 companies |