| Revenue | DKK 77K | -125% |
| EBITDA | DKK -932K | +2% |
| Net profit | DKK -1,1M | -1% |
| Total assets | DKK 3,1M | -57% |
| Equity | DKK -2M | -119% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 181 | 318 | -301 | 77 |
| Staff expenses | -26 | -310 | -647 | -1.008 |
| EBITDA | 155 | 8 | -949 | -932 |
| Depreciation & amort. | -0 | -0 | -170 | -180 |
| EBIT | 155 | 8 | -1.119 | -1.111 |
| Net financials | 1 | 21 | -214 | -277 |
| Profit before tax | 156 | 29 | -1.333 | -1.388 |
| Tax | 40 | 8 | -271 | -314 |
| Net profit | 116 | 21 | -1.062 | -1.074 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.465 | 4.441 | 7.094 | 3.074 |
| Equity | 616 | 636 | -900 | -1.974 |
| Long-term debt | 0 | 855 | 380 | 382 |
| Short-term debt | 850 | 2.950 | 7.614 | 4.666 |
| Total debt | 850 | 3.805 | 7.994 | 5.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEAF HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
MUNK INTERNATIONAL HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Nyeboe Munk | Chief Executive Officer | 0 companies |
| Jesper Hvidberg | Chief Executive Officer | 0 companies |
| Aase Nyeboe Munk | Board of Directors | 0 companies |
| Ole Angersbach Schou | Chairman | 0 companies |
| Per Thostrup | Board of Directors | 0 companies |
| Bent Ole Løwenstein | Chairman | 0 companies |
| Henrik Thor | Board of Directors | 0 companies |
| Michael Hartmann Mosegaard | Board of Directors | 0 companies |