| Revenue | DKK 14,4M | -21% |
| EBITDA | DKK 46K | -99% |
| Net profit | DKK -416K | -107% |
| Total assets | DKK 12M | -35% |
| Equity | DKK 4,9M | -40% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 19.798 | 13.778 | 18.157 | 14.422 |
| Staff expenses | -22.732 | -18.083 | -12.859 | -14.375 |
| EBITDA | -2.934 | -4.305 | 5.297 | 46 |
| Depreciation & amort. | -494 | -412 | -138 | -141 |
| EBIT | -3.428 | -4.716 | 5.160 | -94 |
| Net financials | -43 | 170 | -84 | -58 |
| Profit before tax | -3.472 | -4.547 | 5.076 | -152 |
| Tax | 313 | -337 | -721 | 263 |
| Net profit | -3.785 | -4.209 | 5.797 | -416 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 33.342 | 14.942 | 18.455 | 11.988 |
| Equity | 2.503 | 2.531 | 8.129 | 4.914 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 30.839 | 11.456 | 9.723 | 7.050 |
| Total debt | 30.839 | 11.456 | 9.723 | 7.050 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
CB Management | Management | 2013 – 2013 |
KB Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
JH Management | Management | 1999 – 2000 |
CZ Management | Management | 2012 – 2013 |
MG Management | Management | 2000 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 2013 – 2013 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 1971 – 2001 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Berg | Management | 0 companies |
| Kenneth Berg | Chief Executive Officer | 0 companies |
| Jens Hess-Nielsen | Management | 0 companies |
| Carsten Zinn Lundberg | Management | 0 companies |
| Mogens Grube | Management | 0 companies |
| Mads Christian Berg | Chairman | 0 companies |
| Finn Ballegaard Pilgaard Kristensen | Chairman | 0 companies |
| Christian Bruno Cordsen Nielsen | Board of Directors | 0 companies |
| Lars Christian Berg | Board of Directors | 0 companies |
| Anders Tollsten | Chairman | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Michael Worziger Petersen | Board of Directors | 0 companies |
| Arne Simonsen | Board of Directors | 0 companies |
| Annie Berg | Board of Directors | 0 companies |
| Philip Carlsson | Board of Directors | 0 companies |
| Dan Højgaard Jensen | Board of Directors | 0 companies |