| Revenue | DKK 1,3M | -38% |
| EBITDA | DKK 326K | +49% |
| Net profit | DKK 12K | +113% |
| Total assets | DKK 1,8M | -23% |
| Equity | DKK 232K | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.531 | 2.874 | 2.459 | 2.124 | 1.324 |
| Staff expenses | -1.506 | -2.559 | -2.449 | -1.905 | -998 |
| EBITDA | 25 | 315 | 10 | 219 | 326 |
| Depreciation & amort. | -324 | -438 | -497 | -243 | -243 |
| EBIT | -299 | -122 | -487 | -23 | 84 |
| Net financials | -122 | -90 | -110 | -95 | -66 |
| Profit before tax | -421 | -213 | -597 | -119 | 17 |
| Tax | -17 | -98 | -131 | -25 | 5 |
| Net profit | -404 | -115 | -466 | -93 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.378 | 5.386 | 2.379 | 2.306 | 1.786 |
| Equity | 895 | 779 | 313 | 220 | 232 |
| Long-term debt | 1.049 | 904 | 827 | 700 | 0 |
| Short-term debt | 1.002 | 3.369 | 1.036 | 1.208 | 1.371 |
| Total debt | 2.051 | 4.273 | 1.863 | 1.908 | 1.371 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TB Management | Management | 2012 – 2014 |
CG Management | Management | 2014 – 2016 |
BG Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2012 – 2018 | |
| Chairman | 2012 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 20–24.99% | 2012 | |
| Company | 66.67–89.99% | 50–66.65% | 2012 | |
| Company | 10–14.99% | 20–24.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bach | Management | 0 companies |
| Casper Gørup Jensen | Management | 0 companies |
| Brian Gørup Jensen | Management | 0 companies |
| Erik Terkelsen | Board of Directors | 0 companies |
| Sten Sønderbæk | Chairman | 0 companies |