| Revenue | DKK 16,9M | -29% |
| EBITDA | DKK -901K | -101% |
| Net profit | DKK -1,5M | -62% |
| Total assets | DKK 17,9M | +0% |
| Equity | DKK 1,8M | +216% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 26.940 | 24.455 | 23.727 | 16.885 |
| Staff expenses | -0 | -0 | -0 | -15.470 |
| EBITDA | 2.232 | -5.572 | -448 | -901 |
| Depreciation & amort. | -0 | -0 | -0 | 334 |
| EBIT | 2.232 | -5.572 | -448 | -1.235 |
| Net financials | -422 | -367 | -677 | -692 |
| Profit before tax | 1.810 | -5.939 | -1.125 | -1.928 |
| Tax | 468 | -1.464 | -198 | -422 |
| Net profit | 1.343 | -4.475 | -927 | -1.505 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 20.092 | 16.144 | 17.890 | 17.911 |
| Equity | 4.881 | -626 | -1.553 | 1.801 |
| Long-term debt | 0 | 6.767 | 5.993 | 684 |
| Short-term debt | 15.125 | 10.003 | 13.450 | 15.426 |
| Total debt | 15.125 | 16.771 | 19.443 | 16.109 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
SS Management | Management | 2013 – 2014 |
BR Management | Management | 1986 – 2013 |
OT Management | Management | 2016 – 2016 |
SS Management | Management | 2014 – 2016 |
KS Audit | Audit | 1986 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2001 – 2013 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 1986 – 2013 | |
| Board of Directors | 1986 – 2001 | |
| Board of Directors | 1986 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Søgaard | Management | 0 companies |
| Bjarne Rahbek | Management | 0 companies |
| Ole Tangen Søgaard | Management | 0 companies |
| Sten Sønderbæk | Management | 0 companies |
| Kaj Størup | Audit | 0 companies |
| Henning Hejbøll Sørensen | Board of Directors | 0 companies |
| Gert Venning Larsen | Chairman | 0 companies |
| Jørgen Jakobsgård | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Karl Risbjerg | Board of Directors | 0 companies |
| Børge Rahbek | Board of Directors | 0 companies |
| Kirsten Margot Holm Rahbek | Board of Directors | 0 companies |