| Revenue | DKK 60,1M | +15% |
| EBITDA | DKK 1,4M | +92% |
| Net profit | DKK -15,5M | +12% |
| Total assets | DKK 59,8M | -34% |
| Equity | DKK -67,1M | -30% |
| Employees | 105 | — |
| Item | 2012 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 10.842 | 52.140 | 60.060 |
| Staff expenses | -15.526 | -51.415 | -58.671 |
| EBITDA | -4.684 | 725 | 1.389 |
| Depreciation & amort. | 7.780 | -9.487 | -8.982 |
| EBIT | -12.464 | -8.762 | -7.593 |
| Net financials | 30.447 | -7.589 | -7.899 |
| Profit before tax | -50.739 | -16.351 | -15.492 |
| Tax | 2.645 | 1.351 | -0 |
| Net profit | -53.384 | -17.702 | -15.492 |
| Item | 2012 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 66.608 | 90.700 | 59.849 |
| Equity | -8.481 | -51.609 | -67.101 |
| Long-term debt | 24.876 | 93.307 | 144 |
| Short-term debt | 50.213 | 49.002 | 126.806 |
| Total debt | 75.089 | 142.309 | 126.950 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MG Chief Executive Officer | Chief Executive Officer | 2012 – 2015 |
NI Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
PM Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gram Kirkegaard | Chief Executive Officer | 0 companies |
| Nis Isak Alstrup | Chief Executive Officer | 0 companies |
| Pål Mørkved | Chief Executive Officer | 0 companies |
| Ellen-Marie Baardsen | Board of Directors | 0 companies |
| Remy Engelsen | Board of Directors | 0 companies |
| Jesper Trillingsgaard | Board of Directors | 0 companies |
| Nicolai Thomas Ride Schanche | Chairman | 0 companies |
| Eystein Johannes Hauge | Board of Directors | 0 companies |
| Åse Aulie Michelet | Chairman | 0 companies |
| Jon Wenzel Kragstrup | Board of Directors | 0 companies |
| Miriam Karin Toft | Board of Directors | 0 companies |
| Tomas Øen | Board of Directors | 0 companies |
| Pål Christian Stange | Chairman | 0 companies |