| Revenue | DKK 0 | — |
| EBITDA | DKK 3K | +104% |
| Net profit | DKK -67,3M | -20% |
| Total assets | DKK 36,5M | -48% |
| Equity | DKK -13,6M | -155% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -6 | -138 | -74 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -6 | -138 | -74 | 3 |
| Net financials | 0 | -2.865 | -5.625 | -55.908 | -66.524 |
| Profit before tax | — | -2.871 | -5.764 | -55.982 | -66.521 |
| Tax | -0 | -155 | -369 | -160 | 731 |
| Net profit | — | -2.716 | -5.395 | -55.823 | -67.252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 0 | 24.672 | 83.181 | 70.346 | 36.530 |
| Equity | — | -8.114 | 50.902 | 24.789 | -13.619 |
| Long-term debt | 0 | 14.000 | 17.034 | 17.885 | 18.780 |
| Short-term debt | 0 | 13.037 | 9.499 | 126 | 32 |
| Total debt | 0 | 27.037 | 26.532 | 18.012 | 18.812 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
OS Management | Management | 2014 – 2016 |
LØ Management | Management | 2010 – 2013 |
| Audit | 2007 – 2010 | |
ME Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2015 – 2015 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2010 – 2013 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 2013 – 2017 | |
| Chairman | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2007 | |
| Company | 100% | 100% | 2013 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Sodtmann Bundgaard | Management | 0 companies |
| Leif Østergaard Nielsen | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Engsted | Management | 0 companies |
| Niels Lykke Graugaard | Chairman | 0 companies |
| Søren Piilgaard Barkholt | Board of Directors | 0 companies |
| David James Williams | Board of Directors | 0 companies |
| Torben Carlsen | Chairman | 0 companies |
| Kurt Bjørkvik | Board of Directors | 0 companies |
| Claus Østergaard Nielsen | Board of Directors | 0 companies |
| Lars Thorsgaard Jensen | Board of Directors | 0 companies |
| Jacob Østergaard Bergenholtz | Chairman | 0 companies |