| Revenue | DKK 357K | -7% |
| EBITDA | DKK -1K | -109% |
| Net profit | DKK -78K | -212% |
| Total assets | DKK 608K | -19% |
| Equity | DKK -21K | -138% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 468 | 414 | 632 | 383 | 357 |
| Staff expenses | -301 | -284 | -255 | -372 | -358 |
| EBITDA | 167 | 130 | 377 | 11 | -1 |
| Depreciation & amort. | -137 | -135 | -144 | -87 | -81 |
| EBIT | 30 | -6 | 232 | -76 | -82 |
| Net financials | -64 | -55 | -26 | -10 | -17 |
| Profit before tax | -34 | -61 | 206 | -86 | -100 |
| Tax | -0 | -0 | -0 | -156 | -21 |
| Net profit | -34 | -61 | 206 | 70 | -78 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 569 | 589 | 636 | 755 | 608 |
| Equity | -158 | -219 | -13 | 57 | -21 |
| Long-term debt | 231 | 8 | 111 | 86 | 0 |
| Short-term debt | 497 | 800 | 539 | 612 | 630 |
| Total debt | 727 | 808 | 650 | 698 | 630 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ML Management | Management | 2007 – 2010 |
HS Management | Management | 2010 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2007 – 2012 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2007 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Leth Pedersen | Management | 0 companies |
| Henrik Sørensen | Management | 0 companies |
| Johnny Michael Boilesen | Chairman | 0 companies |
| Ric Peter Paulsen | Board of Directors | 0 companies |
| Jane Starbæk Boilesen | Board of Directors | 0 companies |