| Revenue | DKK -195K | +71% |
| EBITDA | DKK -209K | -51% |
| Net profit | DKK -206K | -279% |
| Total assets | DKK 4M | -82% |
| Equity | DKK 3,9M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -215 | -114 | -195 |
| Staff expenses | -24 | -24 | -14 |
| EBITDA | -239 | -138 | -209 |
| Depreciation & amort. | -50 | -0 | -0 |
| EBIT | -289 | -138 | -209 |
| Net financials | 369 | 274 | 60 |
| Profit before tax | 80 | 136 | -149 |
| Tax | -6 | 21 | 57 |
| Net profit | 86 | 115 | -206 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 28.774 | 21.709 | 3.995 |
| Equity | 4.011 | 4.126 | 3.919 |
| Long-term debt | 21.580 | 8.098 | 0 |
| Short-term debt | 3.183 | 9.485 | 76 |
| Total debt | 24.763 | 17.583 | 76 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ML Management | Management | 2007 – 2008 |
CK Management | Management | 2008 – 2014 |
HH Unofficial title | Unofficial title | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2009 – 2014 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2007 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2009 | |
| Company | 20–24.99% | 20–24.99% | 2009 | |
| Company | 20–24.99% | 20–24.99% | 2009 | |
| Company | 20–24.99% | 20–24.99% | 2009 | |
| Company | 20–24.99% | 20–24.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Larsen | Management | 0 companies |
| Claus Krog Nielsen | Management | 0 companies |
| Hans Henrik Banke | Unofficial title | 0 companies |
| Max Semay Hovedskov | Board of Directors | 0 companies |
| Hans Østergaard | Board of Directors | 0 companies |
| Holger Bruun | Board of Directors | 0 companies |
| Mogens Edvard Mortensen | Board of Directors | 0 companies |
| Jens Alfred Vendelbo | Board of Directors | 0 companies |
| Lars Frank Jensen | Board of Directors | 0 companies |
| Arne Jakobsen | Board of Directors | 0 companies |
| Petter Blondeau Rasmussen | Board of Directors | 0 companies |
| Per Urban Munck | Board of Directors | 0 companies |