| Revenue | DKK 10,8M | -7% |
| EBITDA | DKK 10,7M | +198% |
| Net profit | DKK 3,9M | +136% |
| Total assets | DKK 14,4M | -71% |
| Equity | DKK 13,4M | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 15.213 | 13.325 | 11.599 | 10.806 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 15.193 | 13.293 | 3.606 | 10.744 |
| Depreciation & amort. | -11.723 | 10.830 | -18.515 | -9.315 |
| EBIT | 3.470 | 2.463 | -14.909 | 1.429 |
| Net financials | -2.717 | -168 | 28 | 232 |
| Profit before tax | 1.618 | 2.300 | -14.881 | 1.899 |
| Tax | 405 | 709 | -3.887 | -2.049 |
| Net profit | 1.214 | 1.591 | -10.994 | 3.948 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 73.942 | 78.057 | 50.010 | 14.379 |
| Equity | 18.861 | 20.452 | 9.458 | 13.406 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 55.081 | 57.605 | 40.552 | 692 |
| Total debt | 55.081 | 57.605 | 40.552 | 692 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MC Management | Management | 2011 – 2012 |
JM Management | Management | 2009 – 2011 |
VD Management | Management | 2012 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2009 – 2010 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Charlotte Bjaaland Larsen | Management | 0 companies |
| Jan Michelsen | Management | 0 companies |
| Villy Dyhr | Management | 0 companies |
| Karin Bancsi | Board of Directors | 0 companies |
| Lasse Solgaard | Board of Directors | 0 companies |
| Kim Simonsen | Chairman | 0 companies |
| Ulrich Koch Mortensen | Chairman | 0 companies |
| Karen Bitsch | Board of Directors | 0 companies |
| Bo Gatzwiller | Board of Directors | 0 companies |
| Mette Pia Kindberg | Board of Directors | 0 companies |