| Revenue | DKK -14K | -105% |
| EBITDA | DKK -316K | -54% |
| Net profit | DKK 14K | +118% |
| Total assets | DKK 1,3M | -18% |
| Equity | DKK 262K | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.203 | 947 | 560 | 286 | -14 |
| Staff expenses | -891 | -817 | -622 | -491 | -302 |
| EBITDA | 311 | 130 | -62 | -205 | -316 |
| Depreciation & amort. | 193 | 156 | -141 | -15 | -32 |
| EBIT | 119 | -26 | -203 | -220 | -348 |
| Net financials | -61 | -44 | -42 | 122 | 370 |
| Profit before tax | 57 | -70 | -245 | -98 | 21 |
| Tax | 14 | -16 | -54 | -22 | 7 |
| Net profit | 43 | -54 | -191 | -77 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.848 | 1.660 | 1.652 | 1.584 | 1.300 |
| Equity | 569 | 516 | 325 | 248 | 262 |
| Long-term debt | 300 | 300 | 300 | 365 | 0 |
| Short-term debt | 974 | 845 | 1.028 | 971 | 1.038 |
| Total debt | 1.274 | 1.145 | 1.328 | 1.336 | 1.038 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NG Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
CH Management | Management | 2008 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2008 – 2010 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Guldhammer Zaulich | Chief Executive Officer | 0 companies |
| Chris Halling Frederiksen | Management | 0 companies |
| Steen Zaulich | Board of Directors | 0 companies |
| Steen Frederiksen | Board of Directors | 0 companies |
| Line Guldhammer Zaulich | Board of Directors | 0 companies |
| Jeppe Mouning Simonsen | Chairman | 0 companies |
| Conni Seidenfaden | Board of Directors | 0 companies |