| Revenue | DKK 11,2M | -1% |
| EBITDA | DKK 306K | -56% |
| Net profit | DKK -75K | -130% |
| Total assets | DKK 11M | -13% |
| Equity | DKK 680K | -10% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 11.366 | 11.578 | 10.916 | 11.267 | 11.185 |
| Staff expenses | -10.275 | -10.244 | -10.234 | -10.568 | -10.879 |
| EBITDA | 1.091 | 1.334 | 682 | 699 | 306 |
| Depreciation & amort. | -389 | -165 | -115 | -58 | -40 |
| EBIT | 702 | 1.168 | 566 | 641 | 266 |
| Net financials | -429 | -492 | -506 | -302 | -356 |
| Profit before tax | 273 | 676 | 60 | 339 | -90 |
| Tax | 153 | 165 | 31 | 87 | -15 |
| Net profit | 120 | 511 | 29 | 252 | -75 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 12.762 | 12.635 | 11.369 | 12.639 | 11.027 |
| Equity | 902 | 1.013 | 1.042 | 755 | 680 |
| Long-term debt | 2.315 | 2.056 | 1.799 | 1.577 | 629 |
| Short-term debt | 9.544 | 9.565 | 8.527 | 10.308 | 9.719 |
| Total debt | 11.859 | 11.621 | 10.326 | 11.885 | 10.347 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
CA Chief Executive Officer | Chief Executive Officer | 2001 – 2001 |
FT Management | Management | 2005 – 2018 |
PE Management | Management | 2000 – 2001 |
SH Chief Executive Officer | Chief Executive Officer | 2001 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 2005 – 2010 | |
| Board of Directors | 1997 – 2002 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 1995 – 1997 | |
| Chairman | 2001 – 2005 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 1995 – 1997 | |
| Board of Directors | 1997 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Anton Nielsen | Chief Executive Officer | 0 companies |
| Frank Torhus | Management | 0 companies |
| Paul Enevold Jørgensen | Management | 0 companies |
| Søren Hvidtved Larsen | Chief Executive Officer | 0 companies |
| Mogens Andreas Hansen | Board of Directors | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Morten Petersen | Board of Directors | 0 companies |
| Ivan Tyrsted | Board of Directors | 0 companies |
| Mette Hvidtved Larsen | Board of Directors | 0 companies |
| Torben Hvidtved Larsen | Chairman | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Peter Dal Thybo | Board of Directors | 0 companies |
| Jens Fuglesang Christensen | Board of Directors | 0 companies |
| Jørn Meto | Board of Directors | 0 companies |