| Revenue | — | — |
| EBITDA | DKK -748K | -243% |
| Net profit | DKK -2,4M | -113% |
| Total assets | DKK 14,5M | -2% |
| Equity | DKK -6M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.916 | 3.745 | 3.500 | — |
| Staff expenses | -8.409 | -5.177 | -3.718 | -3.919 |
| EBITDA | -5.493 | -1.432 | -218 | -748 |
| Depreciation & amort. | 1.334 | 1.358 | -1.347 | -1.573 |
| EBIT | -6.827 | -2.790 | -1.565 | -2.322 |
| Net financials | -354 | -342 | -586 | -356 |
| Profit before tax | -7.181 | -3.132 | -2.151 | -2.677 |
| Tax | -1.508 | -677 | -1.044 | -322 |
| Net profit | -5.674 | -2.455 | -1.107 | -2.355 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 18.239 | 15.904 | 14.834 | 14.488 |
| Equity | -4.462 | -6.917 | -8.024 | -6.043 |
| Long-term debt | 12.168 | 16.764 | 16.586 | 11.423 |
| Short-term debt | 10.533 | 6.057 | 6.272 | 9.108 |
| Total debt | 22.701 | 22.821 | 22.858 | 20.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
UNITED INDUSTRIES A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lau Bendix Laursen | Chief Executive Officer | 0 companies |
| Bjarne Stenberg | Chief Executive Officer | 0 companies |
| Poul Martin Bøtker | Board of Directors | 0 companies |
| Jacob Sickmann Ransborg | Chairman | 0 companies |
| Ferdinand Quick | Board of Directors | 0 companies |
| Ferdinand Quick | Board of Directors | 0 companies |
| Carsten Surkjær Eriksen | Board of Directors | 0 companies |