| Revenue | DKK 3,5M | +0% |
| EBITDA | DKK 3,5M | +0% |
| Net profit | DKK -3,2M | -13% |
| Total assets | DKK 22,1M | -12% |
| Equity | DKK 67K | -94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 3.471 | 3.515 | 3.510 | 3.522 | 3.526 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.471 | 3.515 | 3.585 | 3.522 | 3.526 |
| Depreciation & amort. | 656 | -656 | -656 | -656 | -656 |
| EBIT | 2.815 | 2.858 | 2.929 | 2.866 | 2.869 |
| Net financials | -6.453 | -4.300 | -6.900 | -5.351 | -5.593 |
| Profit before tax | -3.638 | -1.441 | -3.971 | -2.486 | -2.723 |
| Tax | 26 | 586 | 37 | 332 | 456 |
| Net profit | -3.664 | -2.027 | -4.009 | -2.818 | -3.179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 37.656 | 31.705 | 23.925 | 25.035 | 22.140 |
| Equity | 4.060 | 2.033 | -1.976 | 1.206 | 67 |
| Long-term debt | 23.922 | 22.373 | 17.363 | 14.810 | 11.961 |
| Short-term debt | 9.674 | 7.300 | 8.539 | 9.019 | 10.111 |
| Total debt | 33.596 | 29.673 | 25.901 | 23.829 | 22.072 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KF Management | Management | 2004 – 2017 |
FF Management | Management | 1990 – 1995 |
BA Management | Management | 1995 – 2004 |
HS Management | Management | 2004 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 1990 – 1995 | |
| Board of Directors | 1990 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Frogne | Management | 0 companies |
| Finn Frogne | Management | 0 companies |
| Britta Ajspur | Management | 0 companies |
| Henrik Skou Hansen | Management | 0 companies |
| Jens Steen Olsen | Board of Directors | 0 companies |
| Kirsten Pihl Petersen | Board of Directors | 0 companies |
| Birgitte Mølgård Hansen | Board of Directors | 0 companies |
| Lars Peter Skou Hansen | Board of Directors | 0 companies |
| Jens Kok Petersen | Board of Directors | 0 companies |
| Henry Miilmann Petersen | Board of Directors | 0 companies |
| Lars Ingvar Johansson | Board of Directors | 0 companies |
| Anne Gren Fraxinus | Board of Directors | 0 companies |