| Revenue | DKK -119K | -171% |
| EBITDA | DKK 1,4M | +171% |
| Net profit | DKK 864K | +151% |
| Total assets | DKK 11,9M | +12% |
| Equity | DKK 3M | +41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 462 | 345 | 167 | -119 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -2.974 | 360 | -1.906 | 1.352 |
| Depreciation & amort. | 29 | -21 | -21 | -5 |
| EBIT | -3.003 | 339 | -1.927 | 1.346 |
| Net financials | -298 | -250 | -250 | -219 |
| Profit before tax | -3.301 | 89 | -2.177 | 1.127 |
| Tax | -838 | -74 | -483 | 263 |
| Net profit | -2.463 | 163 | -1.694 | 864 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 12.436 | 12.485 | 10.647 | 11.915 |
| Equity | 3.624 | 3.787 | 2.093 | 2.957 |
| Long-term debt | 3.095 | 3.082 | 3.092 | 2.002 |
| Short-term debt | 4.895 | 4.892 | 5.202 | 6.650 |
| Total debt | 7.990 | 7.974 | 8.294 | 8.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2004 | — | — |
KO Management | Management | 1995 | — | — |
| Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
MT | Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMED EJENDOMME A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Smed | Management | 0 companies |
| Kaj Ove Smed | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Inge-Lise Alsing Smed | Board of Directors | 0 companies |
| Jon Sigurd Svenningsen | Board of Directors | 0 companies |
| Troels Henrik Horneman | Chairman | 0 companies |
| Mads Thy | Board of Directors | 0 companies |