| Revenue | DKK 15,8M | -51% |
| EBITDA | DKK -16,6M | -835% |
| Net profit | DKK -15,3M | -11160% |
| Total assets | DKK 30,4M | -20% |
| Equity | DKK 12M | +174% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 30.719 | 32.560 | 15.804 |
| Staff expenses | -27.248 | -30.298 | -32.432 |
| EBITDA | 3.472 | 2.262 | -16.628 |
| Depreciation & amort. | -129 | -1.031 | -1.180 |
| EBIT | 3.343 | 1.230 | -17.808 |
| Net financials | -888 | -733 | -235 |
| Profit before tax | 2.455 | 497 | -18.043 |
| Tax | 596 | 359 | -2.771 |
| Net profit | 1.859 | 138 | -15.271 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 44.172 | 38.169 | 30.384 |
| Equity | 14.145 | 4.374 | 11.996 |
| Long-term debt | 3.557 | 3.940 | 0 |
| Short-term debt | 25.964 | 29.856 | 18.388 |
| Total debt | 29.521 | 33.795 | 18.388 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
CS Chief Executive Officer | Chief Executive Officer | 2008 – 2011 |
MS Management | Management | 2006 – 2008 |
LB Chief Executive Officer | Chief Executive Officer | 2015 – 2015 |
| Audit | 2009 – 2011 | |
MK Chief Executive Officer | Chief Executive Officer | 2011 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2013 – 2015 | |
| Chairman | 2011 – 2013 | |
| Chairman | 2006 – 2008 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2008 – 2013 | |
| Chairman | 2008 – 2011 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 2006 – 2008 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Samsø Dohn | Chief Executive Officer | 0 companies |
| Mark Sonne Kofod | Management | 0 companies |
| Lars Bo Haber Petersen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Kock | Chief Executive Officer | 0 companies |
| Morten Stadil | Board of Directors | 0 companies |
| Sten Lauritzen | Chairman | 0 companies |
| Andreas Mortensen | Chairman | 0 companies |
| Morten Rynning | Board of Directors | 0 companies |
| Martin Leon Lehman Jacobsen | Board of Directors | 0 companies |
| Finn Henry Krusholm | Board of Directors | 0 companies |
| Stig Myken | Board of Directors | 0 companies |
| Lars Hylling Axelsson | Chairman | 0 companies |
| Lars Henning Brammer | Board of Directors | 0 companies |
| Jan-Rune Andre Størseth | Chairman | 0 companies |
| Lasse Schou Larsen | Board of Directors | 0 companies |
| Peter Perregaard | Chairman | 0 companies |
| Jørgen Granborg | Board of Directors | 0 companies |