| Revenue | DKK 7,8M | +145% |
| EBITDA | DKK -2,4M | -49% |
| Net profit | DKK -2,2M | -57% |
| Total assets | DKK 1,8M | +48% |
| Equity | DKK 125K | +108% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 6.538 | 3.575 | -190 | 49 | 3.178 | 7.784 |
| Staff expenses | -4.767 | -3.011 | -2.453 | -2.123 | -4.802 | -10.199 |
| EBITDA | 1.771 | 564 | -2.644 | -2.074 | -1.624 | -2.415 |
| Depreciation & amort. | -6 | -9 | -111 | -19 | -41 | -45 |
| EBIT | 1.765 | 554 | -2.754 | -2.093 | -1.666 | -2.460 |
| Net financials | 112 | 229 | 71 | -166 | -105 | -296 |
| Profit before tax | 1.877 | 784 | -2.683 | -2.259 | -1.771 | -2.756 |
| Tax | 479 | 229 | -583 | -540 | -394 | -594 |
| Net profit | 1.398 | 555 | -2.100 | -1.719 | -1.377 | -2.162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 6.295 | 4.309 | 1.451 | 901 | 1.186 | 1.761 |
| Equity | 3.898 | 3.055 | 400 | -203 | -1.580 | 125 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.398 | 1.254 | 1.051 | 1.104 | 2.766 | 1.636 |
| Total debt | 2.398 | 1.254 | 1.051 | 1.104 | 2.766 | 1.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2001 | — | — |
IB Management | Management | 2007 | — | — |
SH Management | Management | 2005 | — | — |
| Audit | 1999 | — | — | |
HK Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVANEN GRUPPEN A/S | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brixhuus | Management | 0 companies |
| Ingemann Brixhuus | Management | 0 companies |
| Steen Holm Ridder | Management | 0 companies |
| Revisionsfirmaet Arne Sunne v/statsautoriseret revisor Ove Rasmussen | Audit | 0 companies |
| Holger Karsten Iversen | Management | 0 companies |
| Svend Aage Kousgaard Poulsen | Board of Directors | 0 companies |