| Revenue | DKK 152,3M | -18% |
| EBITDA | DKK -23,2M | -1179% |
| Net profit | DKK 449,2M | +10469% |
| Total assets | DKK 1,3B | +82% |
| Equity | DKK 997,9M | +82% |
| Employees | 87 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 132.647 | 174.274 | 153.214 | 186.044 | 152.275 |
| Staff expenses | -41.632 | -44.348 | -47.078 | -54.531 | -52.430 |
| EBITDA | 11.404 | 8.278 | 161 | 2.151 | -23.213 |
| Depreciation & amort. | -4.115 | -3.492 | -3.197 | -2.227 | -11.728 |
| EBIT | 7.289 | 4.786 | -3.036 | -76 | -34.941 |
| Net financials | -45.227 | -662 | 6.015 | 4.166 | 480.202 |
| Profit before tax | -7.638 | 4.125 | 2.979 | 4.091 | 445.261 |
| Tax | 4.501 | -1.445 | -120 | -160 | -3.964 |
| Net profit | -12.139 | 5.570 | 3.099 | 4.251 | 449.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 759.357 | 755.913 | 715.820 | 714.732 | 1.299.968 |
| Equity | 535.777 | 541.347 | 544.446 | 548.696 | 997.922 |
| Long-term debt | 264 | 126 | 174 | 0 | 0 |
| Short-term debt | 223.316 | 214.439 | 171.201 | 166.036 | 298.546 |
| Total debt | 223.580 | 214.566 | 171.375 | 166.036 | 298.546 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KT Management | Management | 2007 – 2008 |
NU Management | Management | 2016 – 2017 |
HM Management | Management | 2007 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (34) | ||
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2007 – 2008 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2013 – 2016 | |
| Chairman | 2008 – 2013 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2008 – 2011 | |
| Deputy Chairman | 2008 – 2013 | |
| Deputy Chairman | 2013 – 2016 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Thiel Stoumann | Management | 0 companies |
| Niels Ulrich Duedahl | Management | 0 companies |
| Henrik Mentz | Management | 0 companies |
| Mogens Baggesen | Board of Directors | 0 companies |
| Jens Ruben Michelsen | Board of Directors | 0 companies |
| Ole Sloth | Board of Directors | 0 companies |
| Erik Jensen | Board of Directors | 0 companies |
| Jørn Leif Kjær | Board of Directors | 0 companies |
| Keld Kristensen | Board of Directors | 0 companies |
| Povl Søndergaard Nielsen | Board of Directors | 0 companies |
| Kurt Guldhammer Jensen | Board of Directors | 0 companies |
| Gert Vinther Jørgensen | Board of Directors | 0 companies |
| Kurt Anders Kristensen | Board of Directors | 0 companies |
| Jytte Elisabeth Sloth | Board of Directors | 0 companies |
| Svend Erik Trudslev | Board of Directors | 0 companies |
| Egon Hassing | Board of Directors | 0 companies |
| Knud Erik Bertelsen | Board of Directors | 0 companies |
| Leo Tage Jacobsen | Board of Directors | 0 companies |
| Svend Aage Andersen | Board of Directors | 0 companies |
| Vagn Thomsen | Board of Directors | 0 companies |
| Jan Vorup Nielsen | Chairman | 0 companies |
| Martin Kristian Valbirk | Board of Directors | 0 companies |
| Bo Kristensen | Board of Directors | 0 companies |
| Henning Krabbe | Chairman | 0 companies |
| Gerda Thymann Pedersen | Chairman | 0 companies |
| Bent Sørensen | Board of Directors | 0 companies |
| Erling Bundgaard Andreasen | Board of Directors | 0 companies |
| Kristen Mogens Kristiansen | Board of Directors | 0 companies |
| Jens Boelskifte | Board of Directors | 0 companies |
| Anders Duerlund | Board of Directors | 0 companies |
| Ole Lysgaard Jensen | Board of Directors | 0 companies |
| Gunnar Peder Vinther Mortensen | Deputy Chairman | 0 companies |
| Allan Bach | Deputy Chairman | 0 companies |
| Lars Christian Jensen | Board of Directors | 0 companies |
| Keld Ahlmann | Board of Directors | 0 companies |
| Karsten Frederiksen | Board of Directors | 0 companies |
| Finn Jensen | Board of Directors | 0 companies |