| Revenue | DKK 5M | -91% |
| EBITDA | DKK -4,5M | -1461% |
| Net profit | DKK -4,4M | +77% |
| Total assets | DKK 12M | -53% |
| Equity | DKK -478K | -112% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 128.171 | 53.833 | 5.015 |
| Staff expenses | -57.423 | -19.731 | -9.450 |
| EBITDA | 9.105 | 327 | -4.452 |
| Depreciation & amort. | -18.661 | -20.288 | -1.133 |
| EBIT | -9.556 | -19.961 | -5.585 |
| Net financials | 54 | 616 | 4 |
| Profit before tax | -9.502 | -19.345 | -5.580 |
| Tax | -10 | -32 | -1.187 |
| Net profit | -9.492 | -19.313 | -4.394 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 61.439 | 25.441 | 12.030 |
| Equity | 23.229 | 3.915 | -478 |
| Long-term debt | 676 | -142 | 0 |
| Short-term debt | 34.224 | 21.384 | 12.508 |
| Total debt | 34.900 | 21.384 | 12.508 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
TL Management | Management | 2007 – 2007 |
NR Management | Management | 2011 – 2012 |
AB Management | Management | 2006 – 2007 |
AC Management | Management | 2012 – 2016 |
JB Management | Management | 2007 – 2012 |
JH Management | Management | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2006 – 2012 | |
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2012 – 2014 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ladefoged | Management | 0 companies |
| Niels Ranum | Management | 0 companies |
| Allan Bartram | Management | 0 companies |
| Albert Crilles Sebastian Funder | Management | 0 companies |
| Jørgen Blauert | Management | 0 companies |
| Jens Hjortshøj | Management | 0 companies |
| Jørgen Heinrich Jønsson | Chairman | 0 companies |
| Morten Melbye | Board of Directors | 0 companies |
| Heine Jørgensen | Board of Directors | 0 companies |
| Lars Tversted | Board of Directors | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Poul Kjersgaard Nielsen | Chairman | 0 companies |
| Lars Hagh Petersen | Board of Directors | 0 companies |
| Peer Brændholt | Board of Directors | 0 companies |