| Revenue | DKK 47M | -259% |
| EBITDA | DKK 4,4M | +463% |
| Net profit | DKK 1,6M | +589% |
| Total assets | DKK 38,8M | +15% |
| Equity | DKK 6,9M | +31% |
| Employees | 5 | — |
| Item | 2012 | 2013 |
|---|---|---|
| Revenue | -29.497 | 46.990 |
| Staff expenses | -26.699 | -42.612 |
| EBITDA | -1.205 | 4.378 |
| Depreciation & amort. | -797 | -1.583 |
| EBIT | -2.001 | 2.794 |
| Net financials | -2.261 | -759 |
| Profit before tax | -459 | 2.036 |
| Tax | -129 | 422 |
| Net profit | -330 | 1.614 |
| Item | 2012 | 2013 |
|---|---|---|
| Total assets | 33.727 | 38.824 |
| Equity | 5.262 | 6.876 |
| Long-term debt | 0 | 0 |
| Short-term debt | -28.191 | 31.230 |
| Total debt | -28.191 | 31.230 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET Management | Management | 1983 – 2004 |
R- | Audit | 1983 – 1990 |
MO Management | Management | 2004 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2004 – 2013 | |
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 2004 – 2013 | |
| Board of Directors | 1983 – 1991 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 1983 – 1991 | |
| Board of Directors | 1983 – 2004 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 1983 – 2004 | |
| Board of Directors | 1983 – 1991 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 1983 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Toft Bodilsen | Management | 0 companies |
| Revisam - K.G. Jensen | Audit | 0 companies |
| Morten Ole Stampe | Management | 0 companies |
| Jens Aage Dynesen | Board of Directors | 0 companies |
| Per Starklint | Board of Directors | 0 companies |
| Søren Kristian Stampe | Board of Directors | 0 companies |
| Ebbe Simonsen | Board of Directors | 0 companies |
| Hans Riisager Holst | Board of Directors | 0 companies |
| Ruth Foged Bodilsen | Board of Directors | 0 companies |
| Eigil Vestergaard Bodilsen | Board of Directors | 0 companies |
| Kim Ricken Jørgensen | Board of Directors | 0 companies |
| Susanne Stampe | Board of Directors | 0 companies |
| Helle Toft Bodilsen | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |
| Poul Bjørndal | Board of Directors | 0 companies |
| Henning Vestergaard Bodilsen | Board of Directors | 0 companies |