| Revenue | — | — |
| EBITDA | DKK 2,5M | -9% |
| Net profit | DKK 2,2M | -4% |
| Total assets | DKK 10,7M | +57% |
| Equity | DKK 3,6M | -16% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.689 | 3.658 | 4.705 | — |
| Staff expenses | -1.379 | -1.863 | -1.980 | -2.845 |
| EBITDA | 1.310 | 1.794 | 2.724 | 2.475 |
| Depreciation & amort. | 465 | 476 | -397 | -191 |
| EBIT | 845 | 1.319 | 2.327 | 2.283 |
| Net financials | -47 | -37 | -40 | -84 |
| Profit before tax | 798 | 1.282 | 2.287 | 2.200 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | 798 | 1.282 | 2.287 | 2.200 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.169 | 6.280 | 6.804 | 10.688 |
| Equity | 1.798 | 3.112 | 4.347 | 3.642 |
| Long-term debt | 125 | 125 | 125 | 125 |
| Short-term debt | 2.191 | 2.933 | 2.222 | 6.820 |
| Total debt | 2.316 | 3.058 | 2.347 | 6.945 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
KB Management | Management | 2009 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2009 – 2015 | |
JB | Board of Directors | 2013 – 2016 |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Individual | 25–33.32% | 25–33.32% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Bernsdorf | Management | 0 companies |
| Thomas Bøgholm | Chairman | 0 companies |
| Jan Berg | Board of Directors | 0 companies |
| Henrik Kjærulff Damsgaard | Chairman | 0 companies |