| Revenue | — | — |
| EBITDA | DKK -39,5M | -1407% |
| Net profit | DKK -57,8M | -297% |
| Total assets | DKK 401,5M | +42% |
| Equity | DKK -186,9M | -41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 0 | -3.582 | -2.623 | — |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -2.742 | -3.582 | -2.623 | -39.533 |
| Depreciation & amort. | -83.774 | -0 | -0 | -0 |
| EBIT | -86.516 | -3.582 | -2.623 | -39.533 |
| Net financials | -7.575 | -11.858 | -16.206 | -25.959 |
| Profit before tax | -94.091 | -15.440 | -18.829 | -65.492 |
| Tax | -2.579 | -3.606 | -4.269 | -7.691 |
| Net profit | -91.512 | -11.834 | -14.560 | -57.801 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 77.958 | 106.203 | 282.788 | 401.477 |
| Equity | -112.610 | -119.577 | -132.737 | -186.898 |
| Long-term debt | 0 | 204.073 | 394.881 | 487.113 |
| Short-term debt | 190.568 | 21.530 | 20.644 | 93.762 |
| Total debt | 190.568 | 225.603 | 415.525 | 580.875 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BA Management | Management | 2012 – 2015 |
TF Management | Management | 2006 – 2012 |
JF Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2006 – 2009 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2006 – 2008 | |
| Deputy Chairman | 2013 – 2016 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Abildgaard | Management | 0 companies |
| Torben Flinch | Management | 0 companies |
| Jens Faarup | Management | 0 companies |
| Robert Dumong | Board of Directors | 0 companies |
| Jørgen Glistrup | Chairman | 0 companies |
| Nicolai Jensen | Board of Directors | 0 companies |
| Henning Peter Skov | Board of Directors | 0 companies |
| Brian Lund Mollerup | Board of Directors | 0 companies |
| Lars Fabricius Nyhuus | Board of Directors | 0 companies |
| Henrik Erland Jensen | Deputy Chairman | 0 companies |
| Karin Birgit Holst | Board of Directors | 0 companies |
| Jørgen Herman Mortensen | Board of Directors | 0 companies |
| Mogens Illum Hansen | Board of Directors | 0 companies |
| John Olsen | Chairman | 0 companies |
| Martin Henning Nielsen | Board of Directors | 0 companies |
| Mette Bay Klarskov | Board of Directors | 0 companies |
| Maibrit Brohus Rasmussen | Board of Directors | 0 companies |
| Allan Strassmann | Board of Directors | 0 companies |