| Revenue | DKK 676K | -117% |
| EBITDA | DKK 445K | +111% |
| Net profit | DKK 236K | +107% |
| Total assets | DKK 4,4M | -69% |
| Equity | DKK 4,3M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 9.744 | 3.776 | -2.340 | -3.235 | -3.943 | 676 |
| Staff expenses | -8.833 | -12.415 | -2.165 | -2.305 | -151 | -231 |
| EBITDA | 911 | -8.639 | -4.505 | -5.540 | -4.094 | 445 |
| Depreciation & amort. | -0 | -180 | -194 | -194 | -194 | -143 |
| EBIT | 911 | -8.819 | -4.699 | -5.734 | -4.288 | 302 |
| Net financials | -467 | -609 | -421 | -88 | -4 | 0 |
| Profit before tax | 443 | -9.428 | -5.119 | -5.822 | -4.292 | 302 |
| Tax | 24 | -2.403 | -1.188 | -1.390 | -944 | 66 |
| Net profit | 419 | -7.025 | -3.931 | -4.432 | -3.348 | 236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 48.802 | 23.135 | 13.813 | 21.462 | 13.916 | 4.376 |
| Equity | 3.889 | 1.827 | 2.853 | 2.458 | 4.110 | 4.347 |
| Long-term debt | 33.164 | 15.246 | 8.349 | 15.753 | 8.314 | 0 |
| Short-term debt | 11.750 | 6.062 | 2.611 | 3.252 | 1.491 | 29 |
| Total debt | 44.913 | 21.308 | 10.960 | 19.004 | 9.806 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2012 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
ET | Audit | 1995 | — | — |
LY Management | Management | 1996 | — | — |
JR Management | Management | 2013 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS 12 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Barsberg | Management | 0 companies |
| Troels Krøigaard | Chief Executive Officer | 0 companies |
| Finn Lyders Larsen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Lars Yding | Management | 0 companies |
| Jette Ramgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Marianne Dyrhoff Nyegaard | Board of Directors | 0 companies |
| Carsten Wandorf | Chairman | 0 companies |
| Anders Christian Boes Hjort | Board of Directors | 0 companies |
| Per Sørensen | Board of Directors | 0 companies |
| Fritz Henrik Schur | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Fritz Schur | Chairman | 0 companies |