| Revenue | DKK 824K | -16% |
| EBITDA | DKK 338K | +80% |
| Net profit | DKK 193K | +5455% |
| Total assets | DKK 245K | -68% |
| Equity | DKK -223K | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 2.033 | 827 | 612 | 983 | 824 |
| Staff expenses | -1.753 | -842 | -1.096 | -795 | -486 |
| EBITDA | 280 | -15 | -484 | 188 | 338 |
| Depreciation & amort. | 80 | 32 | 68 | 101 | -55 |
| EBIT | 200 | -47 | -552 | 86 | 282 |
| Net financials | -91 | -37 | -106 | -82 | -35 |
| Profit before tax | 109 | -85 | -657 | 5 | 247 |
| Tax | 33 | -21 | -146 | 1 | 54 |
| Net profit | 76 | -64 | -511 | 3 | 193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.918 | 1.651 | 961 | 764 | 245 |
| Equity | 156 | 92 | -419 | -416 | -223 |
| Long-term debt | 165 | 135 | 62 | 204 | 0 |
| Short-term debt | 1.564 | 1.412 | 1.318 | 976 | 468 |
| Total debt | 1.729 | 1.547 | 1.380 | 1.180 | 468 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MG Management | Management | 2011 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2011 – 2017 | |
| Chairman | 2014 – 2017 | |
| Chairman | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 20–24.99% | 20–24.99% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gejl Petersen | Management | 0 companies |
| Jens Christian Philipp Jensen | Board of Directors | 0 companies |
| Thomas Hede Sørensen | Chairman | 0 companies |
| Alexander Tychsen | Chairman | 0 companies |