| Revenue | DKK 14,6M | +16% |
| EBITDA | DKK 1,9M | +7846% |
| Net profit | DKK 456K | +145% |
| Total assets | DKK 26,2M | -6% |
| Equity | DKK -740K | +38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 12.046 | 10.267 | 12.547 | 14.617 |
| Staff expenses | -10.529 | -10.871 | -12.571 | -12.733 |
| EBITDA | 1.193 | -1.029 | -24 | 1.884 |
| Depreciation & amort. | -0 | -0 | -588 | -570 |
| EBIT | 1.193 | -1.029 | -612 | 1.314 |
| Net financials | -686 | -758 | -660 | -713 |
| Profit before tax | 507 | -1.788 | -1.272 | 600 |
| Tax | 91 | -393 | -265 | 144 |
| Net profit | 415 | -1.394 | -1.007 | 456 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 10.251 | 11.394 | 27.960 | 26.194 |
| Equity | — | 172 | -1.196 | -740 |
| Long-term debt | 1.495 | 5.162 | 5.061 | 4.945 |
| Short-term debt | 17.812 | 18.497 | 24.095 | 21.989 |
| Total debt | 19.307 | 23.659 | 29.157 | 26.934 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
CF Management | Management | 1998 – 2007 |
JS Management | Management | 2007 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2007 – 2017 | |
| Board of Directors | 1998 – 2007 | |
| Board of Directors | 2007 – 2017 | |
| Board of Directors | 1998 – 2007 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1998 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frederiksen | Management | 0 companies |
| Jan Stormgaard | Management | 0 companies |
| Hans Bruun Petersen | Board of Directors | 0 companies |
| Steen Christiansen | Board of Directors | 0 companies |
| Mikael Helmer Vester | Board of Directors | 0 companies |
| Jørgen Christian Frederiksen | Board of Directors | 0 companies |
| Jens-Ole Kristiansen | Board of Directors | 0 companies |
| Ellen Marie Frederiksen | Board of Directors | 0 companies |