| Revenue | DKK 30K | -100% |
| EBITDA | DKK -2M | -113% |
| Net profit | DKK -2,5M | -117% |
| Total assets | DKK 124K | -95% |
| Equity | DKK -12,2M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 10.601 | 21.130 | 30 |
| Staff expenses | -7.295 | -5.756 | -65 |
| EBITDA | 3.305 | 15.373 | -2.023 |
| Depreciation & amort. | -14.262 | -851 | -0 |
| EBIT | -10.957 | 14.523 | -2.023 |
| Net financials | -8.094 | -83 | -20 |
| Profit before tax | -19.051 | 14.440 | -2.043 |
| Tax | 3.211 | -126 | 498 |
| Net profit | -22.262 | 14.566 | -2.541 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 67.451 | 2.285 | 124 |
| Equity | -24.175 | -9.609 | -12.150 |
| Long-term debt | 77.312 | 0 | 0 |
| Short-term debt | 14.315 | 11.894 | 12.275 |
| Total debt | 91.627 | 11.894 | 12.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FR Management | Management | 2010 | — | — |
TR Management | Management | 2007 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKTIESELSKABET AF 1981 | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Robert Nykjær-Fisher | Chief Executive Officer | 0 companies |
| Finn Raj Hansen Taul | Management | 0 companies |
| Tinna Rask Tveit | Management | 0 companies |
| Jesper Krogslund Stubgaard | Chief Executive Officer | 0 companies |
| Villy Birger Rasmussen | Board of Directors | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |
| Pia Klitten Sørensen | Board of Directors | 0 companies |
| Hans Raaschou | Board of Directors | 0 companies |
| Margrete Monir Gorgy | Board of Directors | 0 companies |
| Martin Flemming Grønkjær Dyrholm | Board of Directors | 0 companies |