| Revenue | DKK 761K | -35% |
| EBITDA | DKK -95K | -4% |
| Net profit | DKK -182K | -4% |
| Total assets | DKK 792K | -23% |
| Equity | DKK 143K | -56% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.331 | 1.715 | 1.164 | 761 |
| Staff expenses | -744 | -1.231 | -1.255 | -856 |
| EBITDA | 587 | 484 | -91 | -95 |
| Depreciation & amort. | -50 | -50 | -95 | -123 |
| EBIT | 537 | 434 | -186 | -217 |
| Net financials | 0 | -5 | -35 | -16 |
| Profit before tax | 537 | 429 | -221 | -233 |
| Tax | 136 | 110 | -46 | -52 |
| Net profit | 402 | 319 | -175 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.439 | 1.650 | 1.033 | 792 |
| Equity | 902 | 1.221 | 325 | 143 |
| Long-term debt | 0 | 0 | 176 | 135 |
| Short-term debt | 519 | 400 | 532 | 514 |
| Total debt | 519 | 400 | 708 | 649 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
KG Management | Management | 2012 – 2014 |
RP Management | Management | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2012 – 2017 | |
| Chairman | 2012 – 2014 | |
| Chairman | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Guldborg | Management | 0 companies |
| Ronnie Peter Thomsen | Management | 0 companies |
| Jan Thomsen | Board of Directors | 0 companies |
| Peder Hofman Christensen Fihl | Chairman | 0 companies |
| Sonja Thomsen | Chairman | 0 companies |