| Revenue | DKK 27K | -152% |
| EBITDA | DKK 44K | +151% |
| Net profit | DKK -376K | -10% |
| Total assets | DKK 196K | -3% |
| Equity | DKK -2,8M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 393 | 273 | -52 | 27 |
| Staff expenses | -205 | -131 | -34 | -17 |
| EBITDA | 188 | 142 | -87 | 44 |
| Depreciation & amort. | -5 | -0 | -0 | -0 |
| EBIT | 183 | 142 | -87 | 44 |
| Net financials | -212 | -258 | -254 | -421 |
| Profit before tax | -29 | -115 | -341 | -376 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -29 | -115 | -341 | -376 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 121 | 205 | 203 | 196 |
| Equity | -1.975 | -2.091 | -2.432 | -2.808 |
| Long-term debt | 18 | 18 | 18 | 18 |
| Short-term debt | 2.097 | 2.296 | 2.635 | 3.004 |
| Total debt | 2.097 | 2.296 | 2.635 | 3.004 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MR Management | Management | 2008 – 2011 |
TF Management | Management | 2005 – 2008 |
CW Chief Executive Officer | Chief Executive Officer | 2008 – 2014 |
FT Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 2005 – 2006 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2008 – 2014 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2009 – 2009 | |
| Chairman | 2014 – 2017 | |
| Chairman | 2006 – 2006 | |
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2011 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Rubenius | Management | 0 companies |
| Torben Frigaard Rasmussen | Management | 0 companies |
| Carole Walter | Chief Executive Officer | 0 companies |
| François Théaudin | Chief Executive Officer | 0 companies |
| Florence Le Gentil | Board of Directors | 0 companies |
| Torben Kopp Kristensen | Board of Directors | 0 companies |
| Svenn Aage Hyllerød Dam | Chairman | 0 companies |
| Marc Olivier Negroni | Board of Directors | 0 companies |
| Anders Hartmann | Board of Directors | 0 companies |
| Frédéric Marner | Board of Directors | 0 companies |
| Marc Desenfant | Chairman | 0 companies |
| Grégory Chapron | Board of Directors | 0 companies |
| Merete Carlsen | Board of Directors | 0 companies |
| Pascal Chevalier | Chairman | 0 companies |
| Jesper Scharling Sørensen | Chairman | 0 companies |
| Ane Munch Viette | Board of Directors | 0 companies |
| Lucile Coppoolse | Board of Directors | 0 companies |