| Revenue | DKK -2,5M | -143% |
| EBITDA | DKK -5,1M | -539% |
| Net profit | DKK -4M | -631% |
| Total assets | DKK 8,4M | -7% |
| Equity | DKK 2,6M | -61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 8.820 | 7.627 | 6.380 | 6.339 | 5.802 | -2.495 |
| Staff expenses | -7.182 | -6.338 | -4.806 | -5.297 | -4.632 | -2.247 |
| EBITDA | 1.638 | 1.290 | 1.574 | 1.041 | 1.170 | -5.136 |
| Depreciation & amort. | -115 | -116 | -246 | -186 | -136 | -79 |
| EBIT | 1.523 | 1.174 | 1.327 | 855 | 1.034 | -5.215 |
| Net financials | -96 | -84 | -72 | -8 | -57 | 42 |
| Profit before tax | 1.427 | 1.090 | 1.256 | 848 | 977 | -5.173 |
| Tax | 360 | 271 | 315 | 200 | 217 | -1.136 |
| Net profit | 1.067 | 819 | 941 | 647 | 760 | -4.037 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 7.443 | 7.754 | 8.555 | 8.116 | 8.965 | 8.378 |
| Equity | 3.442 | 4.261 | 5.202 | 5.849 | 6.609 | 2.573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.969 | 3.458 | 3.346 | 2.257 | 2.344 | 1.065 |
| Total debt | 3.969 | 3.458 | 3.346 | 2.257 | 2.344 | 1.065 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 2008 | — | — |
TC Management | Management | 2008 | — | — |
| Audit | 2000 | — | — | |
PS Management | Management | 2009 | — | — |
AH Management | Management | 2014 | — | — |
PA Management | Management | 2000 | — | — |
ES Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Sauar | Management | 0 companies |
| Trond Christensen | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Patrik Settlin | Management | 0 companies |
| Anton Hagberg | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Eric Sandtrø | Management | 0 companies |
| Vibeke Dale Hesby | Board of Directors | 0 companies |
| Peter Karl Helge Keerberg | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Rune Tetlivold | Board of Directors | 0 companies |
| Pål Asbjørn Vindegg | Board of Directors | 0 companies |
| Pål Asbjørn Vindegg | Board of Directors | 0 companies |
| Cay Bakkehaug | Board of Directors | 0 companies |
| Gyrid Skalleberg | Board of Directors | 0 companies |
| Live Bertha Haukvik Aker | Board of Directors | 0 companies |
| Atle Vadum Severinsen | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Ole Vinje | Chairman | 0 companies |