| Revenue | DKK -108K | -103% |
| EBITDA | DKK -610K | -4075% |
| Net profit | DKK -498K | -4149% |
| Total assets | DKK 1,7M | -53% |
| Equity | DKK 925K | -45% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 4.815 | 3.735 | 3.140 | -108 |
| Staff expenses | -3.761 | -3.682 | -3.125 | -149 |
| EBITDA | 1.054 | 53 | 15 | -610 |
| Depreciation & amort. | 99 | 67 | 48 | -53 |
| EBIT | 955 | -14 | -33 | -663 |
| Net financials | -32 | -22 | -14 | 5 |
| Profit before tax | 923 | -36 | -47 | -659 |
| Tax | 233 | -19 | -35 | -161 |
| Net profit | 690 | -17 | -12 | -498 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.308 | 4.089 | 3.556 | 1.671 |
| Equity | 2.201 | 1.934 | 1.672 | 925 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.381 | 1.448 | 1.289 | 746 |
| Total debt | 1.381 | 1.448 | 1.289 | 746 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Audit | Audit | 2005 – 2006 |
VC Management | Management | 2005 – 2006 |
MJ Management | Management | 2006 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2006 – 2016 | |
| Board of Directors | 2005 – 2006 | |
| Chairman | 2009 – 2011 | |
| Board of Directors | 2011 – 2014 | |
| Chairman | 2006 – 2009 | |
| Board of Directors | 2005 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Mogens Jepsen | Management | 0 companies |
| René Krøjgaard Knudsen | Board of Directors | 0 companies |
| Kim Stensgård | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Lene Frankov | Chairman | 0 companies |
| Flemming Egeberg Bruhn | Board of Directors | 0 companies |
| Henrik Juhl Frost | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |