| Revenue | DKK -374K | -133% |
| EBITDA | DKK -1,1M | -455% |
| Net profit | DKK -1,6M | -593% |
| Total assets | DKK 1,5M | -51% |
| Equity | DKK -454K | -138% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.488 | 1.708 | 1.758 | 1.125 | -374 |
| Staff expenses | -3.078 | -2.522 | -1.791 | -1.318 | -1.318 |
| EBITDA | -1.768 | -961 | -161 | -193 | -1.071 |
| Depreciation & amort. | -0 | -0 | -0 | -81 | -74 |
| EBIT | -1.768 | -961 | -161 | -274 | -1.145 |
| Net financials | -227 | -153 | -41 | -27 | -53 |
| Profit before tax | -1.994 | -1.113 | -202 | -301 | -1.198 |
| Tax | -496 | -93 | -38 | -64 | 444 |
| Net profit | -1.498 | -1.020 | -163 | -237 | -1.643 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.349 | 3.102 | 4.461 | 3.109 | 1.532 |
| Equity | — | -1.875 | -2.038 | 1.189 | -454 |
| Long-term debt | 3.700 | 4.200 | 4.200 | 0 | 0 |
| Short-term debt | 3.227 | 1.183 | 2.299 | 1.920 | 1.986 |
| Total debt | 6.927 | 5.383 | 6.499 | 1.920 | 1.986 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
IK Management | Management | 2007 – 2010 |
JM Management | Management | 2007 – 2013 |
LB Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2007 – 2010 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2007 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Kindberg | Management | 0 companies |
| June Maria Stevn | Management | 0 companies |
| Lene Boesen | Management | 0 companies |
| Niels Jørgen Refslund Kindberg | Chairman | 0 companies |
| Michael Grundtvig | Chairman | 0 companies |
| Mikael Toftebjerg Stevn | Board of Directors | 0 companies |
| Lasse Boesen | Board of Directors | 0 companies |
| Lars Grundtvig | Board of Directors | 0 companies |