| Revenue | DKK 7,5M | -34% |
| EBITDA | DKK -794K | +23% |
| Net profit | DKK -897K | +42% |
| Total assets | DKK 32,4M | +210% |
| Equity | DKK 1,5M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 15.845 | 16.377 | 15.942 | 11.334 | 7.524 |
| Staff expenses | -13.154 | -13.169 | -16.206 | -12.368 | -8.318 |
| EBITDA | 2.691 | 3.168 | -264 | -1.034 | -794 |
| Depreciation & amort. | 1.557 | 1.348 | 1.577 | 723 | 327 |
| EBIT | 1.134 | 1.820 | -1.841 | -1.758 | -1.121 |
| Net financials | -292 | -169 | 2.478 | -188 | -66 |
| Profit before tax | 842 | 1.651 | 637 | -1.946 | -1.187 |
| Tax | 217 | 399 | 181 | -399 | -290 |
| Net profit | 625 | 1.252 | 456 | -1.546 | -897 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 12.092 | 10.660 | 13.593 | 10.443 | 32.411 |
| Equity | 4.969 | 3.755 | 3.932 | 2.386 | 1.489 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.124 | 6.905 | 9.661 | 8.058 | 30.922 |
| Total debt | 7.124 | 6.905 | 9.661 | 8.058 | 30.922 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
AG Management | Management | 1995 – 2015 |
HP Management | Management | 1972 – 1993 |
MH Management | Management | 1972 – 1996 |
JM Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 1998 – 2013 | |
| Chairman | 1972 – 1998 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2004 – 2014 | |
| Board of Directors | 1972 – 1995 | |
| Board of Directors | 1972 – 1993 | |
| Board of Directors | 1995 – 1996 | |
| Board of Directors | 2001 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Gregers Pedersen | Management | 0 companies |
| Henrik Pedersen | Management | 0 companies |
| Morten Henrik Pedersen | Management | 0 companies |
| Jesper Munck Loiborg | Chief Executive Officer | 0 companies |
| Henrik Pedersen | Chairman | 0 companies |
| Wivi Hürwitz Larsen | Chairman | 0 companies |
| Carsten Wulff Skovgaard | Board of Directors | 0 companies |
| Peter Krarup Lange | Board of Directors | 0 companies |
| Susanne Pedersen | Board of Directors | 0 companies |
| Steen Erik Mønsted | Board of Directors | 0 companies |
| Svend Petersen | Board of Directors | 0 companies |
| Palle Skov Jensen | Board of Directors | 0 companies |
| Tom Gunnar Høeg | Board of Directors | 0 companies |