| Revenue | DKK -1,1M | -5% |
| EBITDA | DKK -1,6M | +0% |
| Net profit | DKK -3,5M | -89% |
| Total assets | DKK 2,9M | -35% |
| Equity | DKK -2,1M | -260% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -1.189 | -1.164 | -1.102 |
| Staff expenses | -811 | -386 | -433 |
| EBITDA | -2.000 | -1.572 | -1.564 |
| Depreciation & amort. | 579 | 485 | 624 |
| EBIT | -2.579 | -2.057 | -2.189 |
| Net financials | -249 | -186 | -203 |
| Profit before tax | -2.828 | -2.243 | -2.392 |
| Tax | -676 | -403 | 1.079 |
| Net profit | -2.152 | -1.840 | -3.471 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 4.120 | 4.507 | 2.907 |
| Equity | -2.072 | 1.337 | -2.134 |
| Long-term debt | 2.451 | 2.116 | 757 |
| Short-term debt | 3.740 | 1.054 | 4.285 |
| Total debt | 6.191 | 3.171 | 5.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2011 | — | — |
MA Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOGENS AABY HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
BPI A/S | Company | 10.0% | 10.0% | 2014 |
| Individual | 25.0% | 25.0% | 2014 | |
Engsbye Holding ApS | Company | 10.0% | 10.0% | 2014 |
OVE K. INVEST A/S | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Finnmann Engsbye | Management | 0 companies |
| Mogens Aaby | Management | 0 companies |
| Stig Christensen | Board of Directors | 0 companies |
| Morten Petersen | Chairman | 0 companies |
| Ole Munksgaard Hansen | Board of Directors | 0 companies |
| Jens Bolding Jensen | Chairman | 0 companies |
| Matthew Francis Gibbons | Board of Directors | 0 companies |