| Revenue | DKK 2,8M | -19% |
| EBITDA | DKK 2,4M | -19% |
| Net profit | DKK -2,5M | -156% |
| Total assets | DKK 40,8M | -10% |
| Equity | DKK 7,3M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.821 | 2.784 | 3.526 | 2.841 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 2.359 | 2.331 | 2.967 | 2.409 |
| Depreciation & amort. | -45 | -4 | -0 | -0 |
| EBIT | 2.314 | 2.327 | 2.967 | 2.409 |
| Net financials | -2.216 | -1.917 | -1.213 | -641 |
| Profit before tax | 5.376 | 1.347 | 5.985 | -3.171 |
| Tax | 1.344 | 229 | 1.563 | -708 |
| Net profit | 4.032 | 1.117 | 4.422 | -2.462 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 44.362 | 42.531 | 45.560 | 40.801 |
| Equity | -10.809 | -9.691 | 9.731 | 7.269 |
| Long-term debt | 31.623 | 51.985 | 35.297 | 31.418 |
| Short-term debt | 23.548 | 238 | 411 | 2.114 |
| Total debt | 55.171 | 52.223 | 35.708 | 33.533 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HL Management | Management | 2006 – 2016 |
CB Management | Management | 2016 – 2016 |
SB Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2006 – 2010 | |
| Chairman | 2015 – 2016 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lið | Management | 0 companies |
| Christian Bertelsen | Management | 0 companies |
| Søren Bjørn Hansen | Management | 0 companies |
| Frederik Bjørkmann Bagger | Board of Directors | 0 companies |
| Jens Peter Toft | Board of Directors | 0 companies |
| Claus Vange Mynster | Board of Directors | 0 companies |
| Hans Blixenkrone-Møller | Board of Directors | 0 companies |
| Erik Kristian Bagger | Board of Directors | 0 companies |
| Daniel Tage Rønnow Goldschmidt | Board of Directors | 0 companies |
| Niels Thomas Heering | Chairman | 0 companies |
| Mikael Goldschmidt | Chairman | 0 companies |
| Peter Winther | Board of Directors | 0 companies |