| Revenue | DKK 8,9M | +24% |
| EBITDA | DKK 8,9M | +24% |
| Net profit | DKK -20,3M | -53% |
| Total assets | DKK 325M | +4% |
| Equity | DKK -13,2M | -284% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 7.738 | -522 | 5.193 | 7.181 | 8.904 |
| Staff expenses | -8.708 | -2.378 | -0 | -0 | -0 |
| EBITDA | -970 | -2.900 | 5.193 | 7.181 | 8.904 |
| Depreciation & amort. | -20.063 | -19.733 | -29.858 | -24.847 | -27.812 |
| EBIT | -21.033 | -22.634 | -24.665 | -17.666 | -18.908 |
| Net financials | -12.212 | -3.849 | -8.261 | -2.803 | -3.888 |
| Profit before tax | -14.172 | -26.143 | -30.601 | -20.468 | -22.796 |
| Tax | 7.178 | -2.519 | -7.721 | -7.174 | -2.447 |
| Net profit | -21.350 | -23.625 | -22.880 | -13.294 | -20.349 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 236.156 | 263.669 | 293.748 | 311.785 | 324.957 |
| Equity | 66.953 | 43.328 | 20.449 | 7.154 | -13.195 |
| Long-term debt | 2.161 | 1.928 | 1.695 | 1.461 | 1.228 |
| Short-term debt | 167.042 | 218.413 | 271.605 | 303.170 | 336.924 |
| Total debt | 169.203 | 220.341 | 273.300 | 304.631 | 338.152 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KT Management | Management | 2007 – 2008 |
HM Management | Management | 2007 – 2016 |
OK Management | Management | 2016 – 2017 |
| 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 | 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 | 2016 – 2017 | |
| 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 |
| Henrik Mentz | Management | 0 companies |
| Ole Kastrup Bridal | 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 |
| 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 |
| Lars Bo Jensen | 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 |