| Revenue | DKK 233K | -84% |
| EBITDA | DKK -800K | -697% |
| Net profit | DKK -973K | -3987% |
| Total assets | DKK 2,1M | -21% |
| Equity | DKK -316K | -148% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.295 | 1.866 | 1.639 | 1.461 | 233 |
| Staff expenses | -860 | -1.181 | -1.154 | -1.142 | -1.033 |
| EBITDA | 434 | 489 | 312 | 134 | -800 |
| Depreciation & amort. | 71 | 71 | 61 | 61 | -61 |
| EBIT | 363 | 418 | 251 | 73 | -861 |
| Net financials | -102 | -91 | -75 | -97 | -125 |
| Profit before tax | 261 | 327 | 176 | -24 | -986 |
| Tax | 73 | 78 | 53 | 0 | -13 |
| Net profit | 188 | 249 | 123 | -24 | -973 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.011 | 2.981 | 3.235 | 2.723 | 2.146 |
| Equity | 308 | 557 | 680 | 657 | -316 |
| Long-term debt | 400 | 400 | 400 | 400 | 400 |
| Short-term debt | 2.260 | 1.986 | 2.129 | 1.653 | 2.062 |
| Total debt | 2.660 | 2.386 | 2.529 | 1.653 | 2.462 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MS Management | Management | 2008 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2013 – 2016 | |
| Board of Directors | 2008 – 2010 | |
| Deputy Chairman | 2013 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Stokholm Jensen | Management | 0 companies |
| Jørgen Einer Lykke | Chairman | 0 companies |
| Bo Visti Kristoffersen | Board of Directors | 0 companies |
| Gitte Signe Dyrvig Lykke | Deputy Chairman | 0 companies |
| Nanna Dyrvig Lykke | Board of Directors | 0 companies |
| Per Trolle Kjærsfeldt | Board of Directors | 0 companies |
| Rikke Haastrup Kristensen | Board of Directors | 0 companies |
| Gert Nørgaard Kristensen | Chairman | 0 companies |