| Revenue | DKK 771K | +12% |
| EBITDA | DKK -183K | +5% |
| Net profit | DKK -310K | -16% |
| Total assets | DKK 772K | -34% |
| Equity | DKK -1,2M | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 815 | 733 | 839 | 964 | 691 | 771 |
| Staff expenses | -849 | -828 | -887 | -878 | -883 | -954 |
| EBITDA | -34 | -96 | -49 | 85 | -192 | -183 |
| Depreciation & amort. | -74 | -75 | -75 | -75 | -82 | -75 |
| EBIT | -107 | -170 | -124 | 11 | -274 | -258 |
| Net financials | -84 | -84 | -98 | -72 | -68 | -105 |
| Profit before tax | -192 | -254 | -221 | -61 | -343 | -363 |
| Tax | -48 | -73 | -48 | -15 | -76 | -53 |
| Net profit | -144 | -182 | -173 | -45 | -267 | -310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.025 | 963 | 960 | 1.211 | 1.167 | 772 |
| Equity | -210 | -392 | -565 | -610 | -877 | -1.187 |
| Long-term debt | 675 | 675 | 675 | 591 | 591 | 591 |
| Short-term debt | 471 | 613 | 832 | 1.231 | 1.454 | 1.363 |
| Total debt | 1.146 | 1.288 | 1.507 | 1.821 | 2.044 | 1.953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2000 | — | — |
KC Management | Management | 2018 | — | — |
LN Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2018 | — | — | |
OH | Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOUISE NUMMELIN RASMUSSEN HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
Datoselskabet SC ApS | Company | 100.0% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Bjerg-Larsen | Management | 0 companies |
| Keld Christensen | Management | 0 companies |
| Louise Nummelin Hansen | Management | 0 companies |
| Peter Henrik Nissen | Board of Directors | 0 companies |
| Anna-Marie Balling Nissen | Chairman | 0 companies |
| Kristian Tanderup Kristensen | Board of Directors | 0 companies |
| Andreas Balling Nissen | Chairman | 0 companies |
| Rasmus Balling Nissen | Chairman | 0 companies |
| Claus Astrup-Larsen | Chairman | 0 companies |
| Ole Holm | Chairman | 0 companies |