| Revenue | DKK 3,9M | -31% |
| EBITDA | DKK 1,2M | -26% |
| Net profit | DKK 83K | -72% |
| Total assets | DKK 5,4M | -53% |
| Equity | DKK 4,3M | +2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 5.017 | 6.566 | 5.665 | 3.921 |
| Staff expenses | -3.558 | -4.388 | -4.070 | -2.741 |
| EBITDA | 1.459 | 2.178 | 1.595 | 1.180 |
| Depreciation & amort. | 657 | -708 | -717 | -395 |
| EBIT | 802 | 1.470 | 878 | 785 |
| Net financials | -202 | -111 | -521 | -620 |
| Profit before tax | 600 | 1.359 | 357 | 165 |
| Tax | 121 | 352 | 65 | 82 |
| Net profit | 479 | 1.008 | 292 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 11.766 | 12.029 | 11.696 | 5.447 |
| Equity | 4.386 | 4.157 | 4.195 | 4.278 |
| Long-term debt | 3.532 | 4.371 | 3.953 | 259 |
| Short-term debt | 3.433 | 3.200 | 3.348 | 910 |
| Total debt | 6.965 | 7.571 | 7.301 | 1.169 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
SH Chief Executive Officer | Chief Executive Officer | 2011 – 2011 |
CG Chief Executive Officer | Chief Executive Officer | 2011 – 2015 |
IM Unofficial title | Unofficial title | 2015 – 2016 |
MB Management | Management | 2008 – 2010 |
JN Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2007 – 2008 | |
| Chairman | 2007 – 2015 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Hartvig | Chief Executive Officer | 0 companies |
| Christian Gersdorff Stenbjerre | Chief Executive Officer | 0 companies |
| Iben Mai Winsløw | Unofficial title | 0 companies |
| Martin Bülow Sommer | Management | 0 companies |
| Johnny Normind | Management | 0 companies |
| Hans-Christian Rasmussen | Board of Directors | 0 companies |
| Ulrik Heilmann | Chairman | 0 companies |
| Brian Kudsk | Board of Directors | 0 companies |
| Klaus Thorsten Wollesen Lund | Board of Directors | 0 companies |