| Revenue | DKK 104K | -78% |
| EBITDA | DKK 1,3M | -20% |
| Net profit | DKK 318K | -49% |
| Total assets | DKK 1,4M | -61% |
| Equity | DKK 1,3M | -64% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 5.042 | 4.973 | 3.260 | 485 | 104 |
| Staff expenses | -2.714 | -2.804 | -1.644 | -559 | -636 |
| EBITDA | 2.327 | 2.169 | 11.997 | 1.615 | 1.294 |
| Depreciation & amort. | -99 | -21 | 5.190 | 844 | 913 |
| EBIT | 2.229 | 2.148 | 6.806 | 770 | 382 |
| Net financials | 102 | 24 | 103 | 38 | 43 |
| Profit before tax | 2.331 | 2.172 | 6.909 | 808 | 424 |
| Tax | 584 | 532 | 966 | 189 | 106 |
| Net profit | 1.747 | 1.640 | 5.943 | 619 | 318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.567 | 4.086 | 8.184 | 3.678 | 1.417 |
| Equity | 2.757 | 2.647 | 6.951 | 3.570 | 1.288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.562 | 1.107 | 1.233 | 108 | 130 |
| Total debt | 1.562 | 1.107 | 1.233 | 108 | 130 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HS Management | Management | 1993 – 2016 |
HA Founder | Founder | 1993 – 2017 |
SV Management | Management | 1993 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1993 – 2016 | |
| Board of Directors | 1993 – 2016 | |
| Board of Directors | 2012 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Hardy Schjermer Mikkelsen | Management | 0 companies |
| HAMICONSULT ApS | Founder | 0 companies |
| Sonja Vilstrup Bach | Management | 0 companies |
| Helle Schjermer Lauridsen | Board of Directors | 0 companies |
| Mogens Schjermer Mikkelsen | Board of Directors | 0 companies |
| Carsten Steen Nielsen | Board of Directors | 0 companies |