| Revenue | DKK 3,4M | +194% |
| EBITDA | DKK 98K | +103% |
| Net profit | DKK -387K | +86% |
| Total assets | DKK 16,3M | -3% |
| Equity | DKK 599K | -39% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 8.854 | 9.026 | 6.006 | 1.166 | 3.430 |
| Staff expenses | -5.993 | -7.393 | -4.986 | -4.083 | -3.142 |
| EBITDA | 2.862 | 1.633 | 1.020 | -2.917 | 98 |
| Depreciation & amort. | -809 | -863 | -730 | -560 | -411 |
| EBIT | 2.052 | 770 | 290 | -3.477 | -313 |
| Net financials | -97 | -64 | -79 | -91 | -144 |
| Profit before tax | 1.955 | 706 | 210 | -3.568 | -457 |
| Tax | 523 | 217 | 38 | -755 | -70 |
| Net profit | 1.432 | 489 | 172 | -2.813 | -387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 22.791 | 19.997 | 16.572 | 16.885 | 16.302 |
| Equity | 3.138 | 3.627 | 3.799 | 986 | 599 |
| Long-term debt | 1.652 | 1.600 | 1.600 | 1.600 | 1.600 |
| Short-term debt | 17.768 | 14.591 | 11.067 | 14.299 | 14.103 |
| Total debt | 19.420 | 16.191 | 12.667 | 15.899 | 15.703 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MA Management | Management | 2010 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2010 – 2018 | |
| Chairman | 2010 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 0% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andersen | Management | 0 companies |
| Lene Aaboe Jensen | Board of Directors | 0 companies |
| Annika Semler | Chairman | 0 companies |