| Revenue | DKK 1,5M | -54% |
| EBITDA | DKK -1,4M | -763% |
| Net profit | DKK -1,4M | -1816% |
| Total assets | DKK 4M | +4% |
| Equity | DKK -626K | -167% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.537 | 2.806 | 3.237 | 1.473 |
| Staff expenses | -910 | -2.072 | -3.028 | -2.855 |
| EBITDA | 628 | 734 | 208 | -1.381 |
| Depreciation & amort. | -111 | -167 | -201 | -262 |
| EBIT | 516 | 567 | 7 | -1.643 |
| Net financials | -43 | -89 | -97 | -91 |
| Profit before tax | 474 | 477 | -90 | -1.735 |
| Tax | 130 | 124 | -19 | -382 |
| Net profit | 344 | 353 | -71 | -1.352 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.180 | 3.979 | 3.805 | 3.954 |
| Equity | 844 | 1.097 | 927 | -626 |
| Long-term debt | 886 | 708 | 615 | 528 |
| Short-term debt | 1.438 | 2.129 | 2.238 | 4.052 |
| Total debt | 2.325 | 2.837 | 2.852 | 4.579 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MS Management | Management | 2012 – 2017 |
PM Management | Management | 2012 – 2012 |
PA Management | Management | 2012 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2012 – 2012 | |
| Board of Directors | 2012 – 2016 | |
| Chairman | 2012 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2012 – 2016 | |
UL | Board of Directors | 2012 – 2012 |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Stadsgaard Johansen | Management | 0 companies |
| Preben Mundelstrup Rasmussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Jan Grøn Edelgaard | Board of Directors | 0 companies |
| Gitte Posborg Munkholm Stadsgaard | Chairman | 0 companies |
| Kim Tovgaard | Board of Directors | 0 companies |
| Lars Anton Vilhelmsen | Board of Directors | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Peter Runo Elsnab | Board of Directors | 0 companies |