| Revenue | DKK 6,4M | -77% |
| EBITDA | DKK -20,2M | -313% |
| Net profit | DKK -18,2M | -83% |
| Total assets | DKK 67,3M | +19% |
| Equity | DKK -8,1M | -179% |
| Employees | 30 | — |
| Item | 2013 | 2014 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 25.850 | 25.859 | 27.241 | 6.395 |
| Staff expenses | -21.795 | -22.579 | -32.121 | -26.556 |
| EBITDA | 4.055 | 3.280 | -4.880 | -20.161 |
| Depreciation & amort. | 4.630 | -3.339 | -8.791 | -2.546 |
| EBIT | -575 | -59 | -13.671 | -22.707 |
| Net financials | 160 | 169 | 207 | -183 |
| Profit before tax | -415 | 110 | -13.464 | -22.890 |
| Tax | -149 | 14 | -3.483 | -4.666 |
| Net profit | -266 | 96 | -9.981 | -18.224 |
| Item | 2013 | 2014 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 48.942 | 46.048 | 56.747 | 67.320 |
| Equity | 20.038 | 20.134 | 10.153 | -8.071 |
| Long-term debt | 4.982 | 4.269 | 3.380 | 19.666 |
| Short-term debt | 23.812 | 21.566 | 43.214 | 55.725 |
| Total debt | 28.794 | 25.835 | 46.594 | 75.391 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
KJ Chief Executive Officer | Chief Executive Officer | 2007 – 2011 |
KM Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
DS Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
VP Management | Management | 1971 – 1990 |
HV Management | Management | 1971 – 2007 |
TA Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
HE | Audit | 1971 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 1971 – 2006 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 1971 – 1990 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 1971 – 1990 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 1971 – 2006 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 1971 – 1992 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 1971 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Jørgensen | Chief Executive Officer | 0 companies |
| Krister Micael Sigrids | Chief Executive Officer | 0 companies |
| Dragan Stjepanovic | Chief Executive Officer | 0 companies |
| Verner Peter Petersen | Management | 0 companies |
| Henrik Vinding Petersen | Management | 0 companies |
| Torben Aarris Späth | Chief Executive Officer | 0 companies |
| Hans Erik Frederiksen | Audit | 0 companies |
| Simon John Kesterton | Board of Directors | 0 companies |
| Adrian Platt | Board of Directors | 0 companies |
| Carsten Peter Engbjerg Sørensen | Board of Directors | 0 companies |
| Arne Vraalsen | Board of Directors | 0 companies |
| Jan Christian Petersen | Board of Directors | 0 companies |
| Petrus Rudolf Maria Vervaat | Chairman | 0 companies |
| Svend Harald Ulrichsen | Board of Directors | 0 companies |
| Henning Fogt Nørup | Board of Directors | 0 companies |
| David Alistair Herd | Board of Directors | 0 companies |
| Jakob Oskar Sigurdsson | Board of Directors | 0 companies |
| Karin Petersen | Board of Directors | 0 companies |
| Ragnhildur Geirsdotter | Board of Directors | 0 companies |
| Inge Petersen | Board of Directors | 0 companies |
| Jens Møller | Board of Directors | 0 companies |
| Gunnar Lorents Sørensen | Board of Directors | 0 companies |