| Revenue | DKK -371K | -237% |
| EBITDA | DKK -451K | -18049% |
| Net profit | DKK -523K | -334% |
| Total assets | DKK 1M | -57% |
| Equity | DKK -104K | -125% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 481 | 318 | 270 | -371 |
| Staff expenses | -357 | -296 | -268 | -80 |
| EBITDA | 124 | 22 | 3 | -451 |
| Depreciation & amort. | -67 | -72 | 98 | 60 |
| EBIT | 57 | -50 | -95 | -510 |
| Net financials | -42 | -43 | -54 | -22 |
| Profit before tax | 15 | -93 | -149 | -533 |
| Tax | 0 | 1 | -28 | -10 |
| Net profit | 15 | -94 | -121 | -523 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 2.576 | 2.030 | 2.388 | 1.037 |
| Equity | 684 | 590 | 420 | -104 |
| Long-term debt | 680 | 680 | 645 | 623 |
| Short-term debt | 1.212 | 759 | 1.123 | 343 |
| Total debt | 1.892 | 1.439 | 1.768 | 966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 1989 | — | — |
ET | Audit | 1989 | — | — |
PT Management | Management | 1989 | — | — |
TB Management | Management | 1989 | — | — |
SS Management | Management | 1989 | — | — |
JL Audit | Audit | 1989 | — | — |
P | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Ellitsgaard Nipper | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Preben Thomas Borregaard | Management | 0 companies |
| Torben Bjørn-Strunge | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Jan Lütje Hansen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Knud Wøldike Schmith | Board of Directors | 0 companies |
| Niels Kejser | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |