| Revenue | DKK -22K | -109% |
| EBITDA | DKK -22K | -109% |
| Net profit | DKK -71K | +96% |
| Total assets | DKK 1,3M | -46% |
| Equity | DKK 1,1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 390 | 328 | 259 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 390 | 328 | 259 | -22 |
| Depreciation & amort. | -181 | -181 | -2.436 | -3 |
| EBIT | 209 | 147 | -2.177 | -26 |
| Net financials | -63 | -55 | -50 | -68 |
| Profit before tax | 146 | 91 | -2.227 | -93 |
| Tax | 36 | 22 | -544 | -23 |
| Net profit | 110 | 69 | -1.683 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.498 | 4.335 | 2.443 | 1.324 |
| Equity | 2.741 | 2.810 | 1.127 | 1.056 |
| Long-term debt | 1.212 | 1.076 | 930 | 0 |
| Short-term debt | 541 | 449 | 386 | 268 |
| Total debt | 1.753 | 1.525 | 1.316 | 268 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
HN Management | Management | 2007 – 2009 |
SK Management | Management | 2009 – 2010 |
PK Management | Management | 2010 – 2010 |
LB Chief Executive Officer | Chief Executive Officer | 2010 – 2016 |
Hv Unofficial title | Unofficial title | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2011 – 2012 | |
| Chairman | 2007 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nørby | Management | 0 companies |
| Søren Kenneth Hansen | Management | 0 companies |
| Per Kildegaard | Management | 0 companies |
| Lars Bjerre Staunsbæk | Chief Executive Officer | 0 companies |
| Henning von Lillienskjold | Unofficial title | 0 companies |
| Zwi Williger | Board of Directors | 0 companies |
| Jesper Saaby Kildegaard | Board of Directors | 0 companies |
| Yoseph Yehuda Williger | Board of Directors | 0 companies |
| Gil Hochboim | Board of Directors | 0 companies |
| Peter Filtenborg Staunsbæk | Board of Directors | 0 companies |
| Niels Henning Bjerre Staunsbæk | Board of Directors | 0 companies |
| Hans Jørgen Guldberg | Board of Directors | 0 companies |
| Søren Koll Espensen | Chairman | 0 companies |