| Revenue | DKK 2,7M | -5% |
| EBITDA | DKK 10K | -98% |
| Net profit | DKK -139K | -183% |
| Total assets | DKK 12,6M | +30% |
| Equity | DKK 636K | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.216 | 2.697 | 2.882 | 2.724 |
| Staff expenses | -2.215 | -2.186 | -2.415 | -2.635 |
| EBITDA | -999 | 511 | 467 | 10 |
| Depreciation & amort. | -125 | -128 | -114 | -80 |
| EBIT | -1.124 | 383 | 354 | -71 |
| Net financials | -70 | -156 | -114 | -74 |
| Profit before tax | -621 | 226 | 240 | -145 |
| Tax | 286 | 67 | 72 | -6 |
| Net profit | -907 | 159 | 168 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 6.584 | 7.468 | 9.662 | 12.585 |
| Equity | -42 | 607 | 775 | 636 |
| Long-term debt | 1.000 | 1.000 | 0 | 0 |
| Short-term debt | 5.627 | 5.861 | 8.887 | 11.949 |
| Total debt | 6.627 | 6.861 | 8.887 | 11.949 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MB Management | Management | 2007 – 2013 |
UA Chief Executive Officer | Chief Executive Officer | 2013 – 2017 |
HN Management | Management | 2004 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2013 – 2014 | |
| Chairman | 2008 – 2011 | |
| Chairman | 2004 – 2008 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2004 – 2008 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Berg | Management | 0 companies |
| Ulrik Andreassen | Chief Executive Officer | 0 companies |
| Henrik Nørskov Jensen | Management | 0 companies |
| Jens Asbjørn Knudsen | Chairman | 0 companies |
| Tommy Petersen | Chairman | 0 companies |
| Normann Errebo | Chairman | 0 companies |
| Lene Lien Andreassen | Board of Directors | 0 companies |
| Lars Errebo | Board of Directors | 0 companies |
| Nina Naheed Berg Janjua | Board of Directors | 0 companies |