| Revenue | DKK 469K | +102% |
| EBITDA | DKK 339K | +222% |
| Net profit | DKK 54K | +113% |
| Total assets | DKK 3,9M | -2% |
| Equity | DKK -555K | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 704 | 1.100 | 1.291 | 232 | 469 |
| Staff expenses | -660 | -1.401 | -1.184 | -497 | -115 |
| EBITDA | 38 | -314 | 93 | -278 | 339 |
| Depreciation & amort. | 96 | -237 | -209 | -114 | -125 |
| EBIT | -57 | -552 | -116 | -392 | 215 |
| Net financials | -197 | -179 | -153 | -155 | -145 |
| Profit before tax | -254 | -730 | -269 | -547 | 70 |
| Tax | -63 | -166 | -50 | -120 | 16 |
| Net profit | -191 | -565 | -219 | -427 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.911 | 5.092 | 4.839 | 3.997 | 3.933 |
| Equity | -164 | 38 | -182 | -609 | -555 |
| Long-term debt | 2.320 | 2.707 | 2.384 | 2.062 | 1.729 |
| Short-term debt | 2.754 | 2.322 | 2.637 | 2.544 | 2.758 |
| Total debt | 5.074 | 5.029 | 5.021 | 4.606 | 4.488 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ES Management | Management | 1992 – 2006 |
JO Audit | Audit | 2003 – 2004 |
PM Management | Management | 2006 – 2018 |
RP | Audit | 1992 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1992 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Elo Stig Sehested Jensen | Management | 0 companies |
| Jens Olav Fahlberg | Audit | 0 companies |
| Paw Milton Nielsen | Management | 0 companies |
| Reg.revisor Per Lejsgaard | Audit | 0 companies |
| Bjarne Langberg Jeppesen | Board of Directors | 0 companies |