| Revenue | DKK 886K | +53% |
| EBITDA | DKK 804K | +62% |
| Net profit | DKK -123K | +99% |
| Total assets | DKK 40,3M | +0% |
| Equity | DKK 370K | -25% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.054 | 797 | 579 | 886 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -1.603 | -415 | 498 | 804 |
| Depreciation & amort. | -16 | -0 | -14.500 | -0 |
| EBIT | -1.619 | -415 | -14.002 | 804 |
| Net financials | -1.308 | -909 | -1.115 | -1.056 |
| Profit before tax | -2.927 | -1.324 | -15.117 | -252 |
| Tax | -565 | -963 | -3.355 | -128 |
| Net profit | -2.362 | -361 | -11.763 | -123 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 55.512 | 53.658 | 40.401 | 40.347 |
| Equity | 12.617 | 12.256 | 494 | 370 |
| Long-term debt | 22.711 | 21.696 | 22.801 | 20.261 |
| Short-term debt | 17.383 | 17.761 | 17.106 | 19.716 |
| Total debt | 40.095 | 39.457 | 39.907 | 39.977 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
NS Management | Management | 2004 – 2016 |
PB Management | Management | 2000 – 2000 |
KO Management | Management | 2000 – 2004 |
HA Audit | Audit | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2000 – 2016 | |
| Board of Directors | 2005 – 2013 | |
| Chairman | 2000 – 2006 | |
| Board of Directors | 2000 – 2000 | |
| Chairman | 2000 – 2000 | |
MT | Board of Directors | 2013 – 2016 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Smed | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Kaj Ove Smed | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Inge-Lise Alsing Smed | Board of Directors | 0 companies |
| Jon Sigurd Svenningsen | Board of Directors | 0 companies |
| Troels Henrik Horneman | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Mads Thy | Board of Directors | 0 companies |