| Revenue | DKK 419K | +13% |
| EBITDA | DKK -152K | +46% |
| Net profit | DKK -205K | +39% |
| Total assets | DKK 848K | -20% |
| Equity | DKK -133K | -284% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 696 | 678 | 370 | 419 |
| Staff expenses | -546 | -788 | -650 | -570 |
| EBITDA | 150 | -111 | -280 | -152 |
| Depreciation & amort. | -0 | -0 | -0 | 18 |
| EBIT | 150 | -111 | -280 | -169 |
| Net financials | -35 | -33 | -58 | -36 |
| Profit before tax | 114 | -143 | -338 | -205 |
| Tax | 38 | -29 | -0 | -0 |
| Net profit | 0 | -115 | -338 | -205 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.013 | 1.243 | 1.055 | 848 |
| Equity | 525 | 410 | 72 | -133 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 418 | 833 | 983 | 981 |
| Total debt | 418 | 833 | 983 | 981 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SM Management | Management | 2009 – 2016 |
TG Management | Management | 1984 – 1991 |
EA Management | Management | 1984 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 1984 – 1987 | |
| Board of Directors | 1984 – 2009 | |
| Board of Directors | 1984 – 2009 | |
| Board of Directors | 1984 – 1988 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 1984 – 1990 | |
| Board of Directors | 2009 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25–33.32% | 25–33.32% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Individual | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Management | 0 companies |
| Torben Guldmann | Management | 0 companies |
| Egon Aage Lund | Management | 0 companies |
| Ole Guldbæk | Board of Directors | 0 companies |
| Klaus Vrist Antonsen | Board of Directors | 0 companies |
| Jørgen Holger Klein Nordkild | Board of Directors | 0 companies |
| Palle Birk Jensen | Board of Directors | 0 companies |
| Christian Ilsøe | Board of Directors | 0 companies |
| Jack Bill Løvgreen | Board of Directors | 0 companies |
| Ole Hjorth | Board of Directors | 0 companies |