| Revenue | DKK 861K | -20% |
| EBITDA | DKK -118K | -169% |
| Net profit | DKK -241K | -996% |
| Total assets | DKK 1M | -26% |
| Equity | DKK 49K | -83% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 462 | 1.148 | 1.078 | 861 |
| Staff expenses | -262 | -908 | -909 | -979 |
| EBITDA | 200 | 240 | 170 | -118 |
| Depreciation & amort. | -15 | -57 | -61 | -67 |
| EBIT | 185 | 183 | 109 | -185 |
| Net financials | -19 | -72 | -76 | -76 |
| Profit before tax | 166 | 111 | 33 | -261 |
| Tax | 39 | 26 | 7 | -20 |
| Net profit | 127 | 85 | 27 | -241 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 1.955 | 1.352 | 1.383 | 1.019 |
| Equity | 177 | 262 | 289 | 49 |
| Long-term debt | 675 | 675 | 675 | 363 |
| Short-term debt | 1.090 | 402 | 411 | 600 |
| Total debt | 1.765 | 1.077 | 1.086 | 963 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PH Management | Management | 2014 – 2018 |
KC Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2015 – 2018 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2014 – 2014 | |
| Chairman | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Henrik Nissen | Management | 0 companies |
| Keld Christensen | Management | 0 companies |
| Anna-Marie Balling Nissen | Board of Directors | 0 companies |
| Andreas Balling Nissen | Chairman | 0 companies |
| Rasmus Balling Nissen | Board of Directors | 0 companies |
| Claus Astrup-Larsen | Chairman | 0 companies |