| Revenue | DKK -203K | -119% |
| EBITDA | DKK 1M | +122% |
| Net profit | DKK 233K | +3573% |
| Total assets | DKK 1,3M | -33% |
| Equity | DKK 1M | +29% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.532 | 2.384 | 1.074 | -203 |
| Staff expenses | -2.078 | -1.949 | -1.278 | -5 |
| EBITDA | 454 | 434 | 461 | 1.023 |
| Depreciation & amort. | 129 | 136 | -333 | -616 |
| EBIT | 326 | 299 | 129 | 407 |
| Net financials | -151 | -113 | -130 | -82 |
| Profit before tax | 175 | 185 | -1 | 325 |
| Tax | 44 | 45 | 5 | 91 |
| Net profit | 131 | 140 | -7 | 233 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.336 | 3.016 | 2.006 | 1.345 |
| Equity | 675 | 815 | 809 | 1.042 |
| Long-term debt | 889 | 836 | 781 | 0 |
| Short-term debt | 1.757 | 1.305 | 362 | 303 |
| Total debt | 2.646 | 2.140 | 1.143 | 303 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BO Management | Management | 1999 – 2015 |
UE Management | Management | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2001 – 2005 | |
| Board of Directors | 2001 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 1999 – 2005 | |
| Board of Directors | 2005 – 2011 | |
| Board of Directors | 2001 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Ove Sørensen | Management | 0 companies |
| Ulla Elisabeth Sørensen | Management | 0 companies |
| Kate Bay Holmegard | Board of Directors | 0 companies |
| Gert Vilhelmsen | Board of Directors | 0 companies |
| Christoffer Sørensen | Board of Directors | 0 companies |
| Lars Krupsdahl | Chairman | 0 companies |
| Ole Bo Lybæk Laursen | Board of Directors | 0 companies |
| Søren Starup Knudsen | Board of Directors | 0 companies |