| Revenue | DKK 132K | -60% |
| EBITDA | DKK -243K | -70% |
| Net profit | DKK -266K | -146% |
| Total assets | DKK 99K | -78% |
| Equity | DKK -285K | -1431% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 318 | 330 | 132 |
| Staff expenses | -412 | -473 | -375 |
| EBITDA | -94 | -143 | -243 |
| Depreciation & amort. | -18 | -0 | -0 |
| EBIT | -112 | -143 | -243 |
| Net financials | 1 | 1 | -0 |
| Profit before tax | -112 | -142 | -243 |
| Tax | -27 | -34 | 23 |
| Net profit | -85 | -108 | -266 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 541 | 444 | 99 |
| Equity | 90 | -19 | -285 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 452 | 462 | 384 |
| Total debt | 452 | 462 | 384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1997 | — | — | |
SI Founder | Founder | 1997 | — | — |
HN Management | Management | 2012 | — | — |
GU Management | Management | 1997 | — | — |
FK Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGLEMØLLE A/S | Company | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kommunernes Revisionsafdeling | Audit | 0 companies |
| SUSÅLANDETS INITIATIVRÅD | Founder | 0 companies |
| Henrik Nielsen | Management | 0 companies |
| Gert Uffe Nielsen | Management | 0 companies |
| Flemming Krabbe | Audit | 0 companies |
| Georg Oluf Bentzen | Board of Directors | 0 companies |
| Henrik Emil Rasmussen | Board of Directors | 0 companies |
| Poul Berre Eriksen | Chairman | 0 companies |
| Finn Fischer-Rasmussen | Board of Directors | 0 companies |
| Jens Erik Rasmussen | Board of Directors | 0 companies |
| Lotte Marianne Wøhler Poulsen | Chairman | 0 companies |
| Richard Gudmund Nielsen | Chairman | 0 companies |
| Georg Johannes Christoffersen | Board of Directors | 0 companies |
| Eddie Paulsen | Board of Directors | 0 companies |
| Poul Erik Sørensen | Chairman | 0 companies |