| Revenue | DKK 1,6M | +234% |
| EBITDA | DKK 284K | -36% |
| Net profit | DKK 190K | -14% |
| Total assets | DKK 6M | -15% |
| Equity | DKK 4,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 3.172 | 466 | 1.556 |
| Staff expenses | -745 | -25 | -1.272 |
| EBITDA | 2.427 | 442 | 284 |
| Depreciation & amort. | 53 | -0 | -0 |
| EBIT | 2.375 | 442 | 284 |
| Net financials | -111 | -148 | -24 |
| Profit before tax | 2.264 | 293 | 260 |
| Tax | 573 | 73 | 70 |
| Net profit | 1.691 | 220 | 190 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 9.659 | 7.079 | 6.016 |
| Equity | 3.821 | 4.041 | 4.231 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 5.838 | 3.038 | 1.785 |
| Total debt | 5.838 | 3.038 | 1.785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
PB Management | Management | 2014 | — | — |
| Audit | 2007 | — | — | |
AB Management | Management | 2012 | — | — |
AN Unofficial title | Unofficial title | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bjørn Koefoed | Management | 0 companies |
| Per Baumann Røddik | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Andreas Bure | Management | 0 companies |
| Anette Nielsen Kusk | Unofficial title | 0 companies |
| Thomas Alphonsus McGuinness | Chairman | 0 companies |
| Ulrich Reidenbach | Chairman | 0 companies |
| Nigel Stuart Croft | Board of Directors | 0 companies |
| David Mc Mahon | Chairman | 0 companies |
| Paul Francis O'Gorman | Chairman | 0 companies |
| Christopher Garret Crowe | Board of Directors | 0 companies |
| Peter James Cameron Bullough | Board of Directors | 0 companies |
| Christopher Garrett Crowe | Board of Directors | 0 companies |
| Melvin Thomas Drohan | Board of Directors | 0 companies |