| Revenue | DKK 1,1M | -26% |
| EBITDA | DKK 460K | +123% |
| Net profit | DKK 318K | +125% |
| Total assets | DKK 35,8M | +0% |
| Equity | DKK 21,1M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.753 | 1.671 | 1.487 | 1.103 |
| Staff expenses | -481 | -489 | -427 | -430 |
| EBITDA | 3.134 | -478 | -2.025 | 460 |
| Depreciation & amort. | 907 | 40 | -0 | -500 |
| EBIT | 2.227 | -518 | -2.025 | -40 |
| Net financials | 342 | 381 | 439 | 458 |
| Profit before tax | 2.568 | -137 | -1.586 | 418 |
| Tax | 172 | -531 | -323 | 100 |
| Net profit | 2.396 | 394 | -1.263 | 318 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 39.698 | 38.307 | 35.936 | 35.776 |
| Equity | 21.668 | 22.062 | 20.799 | 21.117 |
| Long-term debt | 12.097 | 10.936 | 10.533 | 7.775 |
| Short-term debt | 1.587 | 1.751 | 1.679 | 4.088 |
| Total debt | 13.684 | 12.688 | 12.212 | 11.863 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
NS Management | Management | 2004 – 2016 |
KO Management | Management | 1986 – 2004 |
IA Management | Management | 1986 – 1999 |
KE Audit | Audit | 1986 – 1991 |
| Audit | 1986 – 1999 | |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2005 – 2013 | |
| Chairman | 1986 – 2006 | |
MT | Board of Directors | 2013 – 2016 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Smed | Management | 0 companies |
| Kaj Ove Smed | Management | 0 companies |
| Inge-Lise Alsing Smed | Management | 0 companies |
| Karl Erik Karlsen | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jon Sigurd Svenningsen | Board of Directors | 0 companies |
| Troels Henrik Horneman | Chairman | 0 companies |
| Mads Thy | Board of Directors | 0 companies |