| Revenue | DKK 10,1M | -2% |
| EBITDA | DKK 2M | -16% |
| Net profit | DKK 1,3M | -12% |
| Total assets | DKK 5,7M | -5% |
| Equity | DKK 1,9M | -7% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 11.972 | 9.637 | 10.278 | 10.110 |
| Staff expenses | -9.695 | -8.368 | -7.915 | -8.135 |
| EBITDA | 2.236 | 1.269 | 2.363 | 1.976 |
| Depreciation & amort. | 547 | 539 | 412 | 295 |
| EBIT | 1.689 | 730 | 1.951 | 1.681 |
| Net financials | -47 | -52 | -67 | -30 |
| Profit before tax | 1.643 | 677 | 1.884 | 1.651 |
| Tax | 411 | 166 | 458 | 396 |
| Net profit | 1.231 | 511 | 1.425 | 1.254 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 6.182 | 3.340 | 5.963 | 5.658 |
| Equity | 1.817 | 1.128 | 2.054 | 1.908 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 4.317 | 2.167 | 3.824 | 3.703 |
| Total debt | 4.317 | 2.167 | 3.824 | 3.703 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CN Management | Management | 2001 – 2011 |
SF Unofficial title | Unofficial title | 2017 – 2017 |
KT Management | Management | 2001 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2004 – 2010 | |
| Board of Directors | 2012 – 2015 | |
| Deputy Chairman | 2014 – 2017 | |
| Board of Directors | 2010 – 2017 | |
PH | Board of Directors | 2004 – 2010 |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2004 – 2010 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2010 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nielsen | Management | 0 companies |
| Søren Frandsen | Unofficial title | 0 companies |
| Kim Thorstein-Nielsen | Management | 0 companies |
| Anette Thorstein-Nielsen | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Jens Lassen | Deputy Chairman | 0 companies |
| Henrik Nygård Bendtsen | Board of Directors | 0 companies |
| Pia Høj | Board of Directors | 0 companies |
| Jesper Kongsted | Board of Directors | 0 companies |
| Henny Nielsen | Board of Directors | 0 companies |
| Thomas Michael Nagler | Chairman | 0 companies |
| Ivan Bundgård Sørensen | Board of Directors | 0 companies |