| Revenue | DKK -1,2M | -129% |
| EBITDA | DKK -10M | -9% |
| Net profit | DKK -9,2M | -16% |
| Total assets | DKK 2,5M | -78% |
| Equity | DKK -6,5M | -869% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -2.636 | -228 | 4.116 | -1.186 |
| Staff expenses | -5.398 | -10.522 | -13.269 | -8.775 |
| EBITDA | -8.034 | -10.750 | -9.153 | -9.961 |
| Depreciation & amort. | -0 | -10 | -20 | -20 |
| EBIT | -8.034 | -10.761 | -9.173 | -9.981 |
| Net financials | -506 | -661 | -710 | -815 |
| Profit before tax | -8.540 | -11.422 | -9.883 | -10.796 |
| Tax | -1.250 | -1.250 | -1.933 | -1.610 |
| Net profit | -7.290 | -10.172 | -7.950 | -9.187 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 10.644 | 2.263 | 11.683 | 2.530 |
| Equity | 4.417 | -5.555 | 850 | -6.536 |
| Long-term debt | 5.284 | 5.918 | 6.628 | 7.423 |
| Short-term debt | 942 | 1.900 | 4.205 | 1.643 |
| Total debt | 942 | 7.818 | 10.833 | 9.067 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MS Management | Management | 2013 – 2014 |
HM Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
NH Chief Executive Officer | Chief Executive Officer | 2010 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2011 – 2016 | |
| Chairman | 2011 – 2016 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Staal Boesgaard | Management | 0 companies |
| Hans Middelburg | Chief Executive Officer | 0 companies |
| Nicolaj Højer Nielsen | Chief Executive Officer | 0 companies |
| Ulf Munkedal | Board of Directors | 0 companies |
| Lars Aage Staal Wegner | Board of Directors | 0 companies |
| Jesper Roested | Board of Directors | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Flemming Lauridsen Jensen | Chairman | 0 companies |
| Søren Steen Rasmussen | Board of Directors | 0 companies |
| Peter Lorens Ravn | Board of Directors | 0 companies |
| Stig Hølledig | Board of Directors | 0 companies |
| Finn Winchler Andersen | Board of Directors | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |