| Revenue | DKK -649K | +14% |
| EBITDA | DKK -1,2M | +15% |
| Net profit | DKK -1,6M | +46% |
| Total assets | DKK 7,7M | +5% |
| Equity | DKK 4,1M | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -153 | -197 | -570 | -649 |
| Staff expenses | -1.006 | -653 | -878 | -585 |
| EBITDA | -1.159 | -850 | -1.448 | -1.234 |
| Depreciation & amort. | 489 | 534 | 2.079 | -775 |
| EBIT | -1.648 | -1.384 | -3.527 | -2.009 |
| Net financials | -141 | -165 | -131 | 135 |
| Profit before tax | -1.789 | -1.549 | -3.658 | -1.874 |
| Tax | -389 | -345 | -757 | -295 |
| Net profit | -1.401 | -1.204 | -2.901 | -1.579 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 6.716 | 8.950 | 7.379 | 7.724 |
| Equity | 3.394 | 5.415 | 2.513 | 4.082 |
| Long-term debt | 1.501 | 3.074 | 4.362 | 3.067 |
| Short-term debt | 387 | 462 | 504 | 575 |
| Total debt | 3.322 | 3.536 | 4.866 | 3.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2015 | |
MSPV HOLDING ApS | Company | 0.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lindberg | Management | 0 companies |
| Christian Bjerre Bojsen | Board of Directors | 0 companies |
| Kent Voss | Board of Directors | 0 companies |
| Patrick Archag Vosgimorukian | Board of Directors | 0 companies |
| Frank Lindberg | Board of Directors | 0 companies |
| Christopher J. Hodgson | Board of Directors | 0 companies |
| Peter Kjelst Sørensen | Board of Directors | 0 companies |
| Michael Sauer | Board of Directors | 0 companies |
| Lars Stig Møller | Chairman | 0 companies |
| Peter Fejerskov | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Board of Directors | 0 companies |
| Angus Fergus Brown | Board of Directors | 0 companies |