| Revenue | DKK -318K | -147% |
| EBITDA | DKK -318K | -150% |
| Net profit | DKK -2,6M | -1463% |
| Total assets | DKK 2,2M | -50% |
| Equity | DKK -1,5M | -244% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 602 | 676 | -318 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 602 | 641 | -318 |
| Depreciation & amort. | -312 | -276 | -2.580 |
| EBIT | 290 | 365 | -2.898 |
| Net financials | -161 | -145 | -126 |
| Profit before tax | 129 | 220 | -3.024 |
| Tax | 32 | 29 | -421 |
| Net profit | 97 | 191 | -2.603 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 4.633 | 4.405 | 2.222 |
| Equity | 877 | 1.068 | -1.535 |
| Long-term debt | 2.033 | 1.605 | 0 |
| Short-term debt | 1.327 | 1.347 | 3.757 |
| Total debt | 3.360 | 2.952 | 3.757 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PN Management | Management | 2014 – 2016 |
CS Management | Management | 2006 – 2007 |
JC Management | Management | 2010 – 2014 |
KL Management | Management | 2014 – 2014 |
MS Management | Management | 2007 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2007 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nielsen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Jane Christensen | Management | 0 companies |
| Kent Larsen | Management | 0 companies |
| Morten Skou | Management | 0 companies |
| Peter Ringsted | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Peter Fogh | Chairman | 0 companies |
| Lars Sørensen | Board of Directors | 0 companies |
| John Sommer Schmidt | Board of Directors | 0 companies |
| Göetz Dieter Lehsten | Board of Directors | 0 companies |
| Pernille Bigaard | Board of Directors | 0 companies |
| Jim Bøjesen Hessellund Pedersen | Chairman | 0 companies |