| Revenue | DKK -322K | -100% |
| EBITDA | DKK -553K | -100% |
| Net profit | DKK -142,7M | +70% |
| Total assets | DKK 806,1M | -61% |
| Equity | DKK -630,4M | +7% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 1.839.800 | 2.043.000 | 1.900.000 | 1.220.600 | -322 |
| Staff expenses | -1.083.600 | -1.124.900 | -1.107.000 | -534.200 | -0 |
| EBITDA | 100.100 | -156.600 | -14.400 | 264.700 | -553 |
| Depreciation & amort. | -52.000 | -67.100 | -306.200 | -244.600 | -0 |
| EBIT | 48.100 | -223.700 | -320.600 | 20.100 | -553 |
| Net financials | -97.700 | -106.600 | -125.300 | -149.700 | -150.138 |
| Profit before tax | -49.600 | -330.200 | -445.900 | -129.600 | -150.691 |
| Tax | -2.300 | -3.300 | -78.700 | 7.600 | -7.982 |
| Net profit | -47.300 | -327.000 | -367.200 | -468.400 | -142.709 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 2.727.000 | 2.413.800 | 2.436.800 | 2.080.400 | 806.119 |
| Equity | 448.000 | 127.500 | -211.700 | -675.500 | -630.432 |
| Long-term debt | 1.624.500 | 1.609.500 | 1.938.400 | 1.946.300 | 0 |
| Short-term debt | 654.500 | 676.700 | 710.200 | 530.100 | 1.436.551 |
| Total debt | 2.279.000 | 2.286.300 | 2.648.600 | 2.476.300 | 1.436.551 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
EJ Management | Management | 2016 – 2016 |
JF Management | Management | 2013 – 2013 |
MB Management | Management | 2016 – 2020 |
LV Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Deputy Chairman | 2013 – 2014 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2013 – 2019 | |
| Deputy Chairman | 2014 – 2019 | |
| Board of Directors | 2013 – 2013 | |
| Chairman | 2013 – 2019 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2016 – 2019 | |
| Deputy Chairman | 2019 – 2020 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2013 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Johannes Kaae | Management | 0 companies |
| Jesper Frydensberg Rasmussen | Management | 0 companies |
| Mikkel Bardram | Management | 0 companies |
| Leif Vestergaard | Chief Executive Officer | 0 companies |
| Per Asmund Christensen | Deputy Chairman | 0 companies |
| Jørgen Vilhelm Løvenørn Bardenfleth | Board of Directors | 0 companies |
| Martin Lippert | Board of Directors | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Klaus René Møller | Board of Directors | 0 companies |
| Klaus Holse | Chairman | 0 companies |
| Jørgen Lindholm Lau | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |
| Deep Shah | Deputy Chairman | 0 companies |
| Petri Oksanen | Chairman | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |