| Revenue | DKK 6,4M | -27% |
| EBITDA | DKK -562K | -212% |
| Net profit | DKK -870K | -622% |
| Total assets | DKK 5,7M | +17% |
| Equity | DKK 690K | -56% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 9.206 | 8.809 | 6.397 |
| Staff expenses | -8.799 | -8.307 | -6.959 |
| EBITDA | 407 | 502 | -562 |
| Depreciation & amort. | -558 | -599 | -492 |
| EBIT | -150 | -97 | -1.054 |
| Net financials | -195 | -63 | -111 |
| Profit before tax | -345 | -160 | -1.165 |
| Tax | 32 | -40 | -296 |
| Net profit | -377 | -120 | -870 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 6.643 | 4.875 | 5.704 |
| Equity | 1.680 | 1.559 | 690 |
| Long-term debt | 110 | -24 | -317 |
| Short-term debt | 4.834 | 3.291 | 4.697 |
| Total debt | 4.944 | 3.291 | 4.697 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MG Management | Management | 2006 – 2014 |
KS Management | Management | 2006 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2007 – 2014 | |
| Chairman | 2006 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gellert Sørensen | Management | 0 companies |
| Keld Stenbro Ramlov | Management | 0 companies |
| Susanne Henning Sørensen | Board of Directors | 0 companies |
| Paul Bjerring | Chairman | 0 companies |
| Søren Brinks Larsen | Board of Directors | 0 companies |
| Gitte Margit Bøgh Ramlov | Board of Directors | 0 companies |
| Lone Duerlund | Board of Directors | 0 companies |