| Revenue | DKK 870K | -18% |
| EBITDA | DKK -403K | -7% |
| Net profit | DKK -485K | -11% |
| Total assets | DKK 1,8M | -21% |
| Equity | DKK -394K | -534% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.240 | 2.317 | 2.186 | 1.704 | 1.058 | 870 |
| Staff expenses | -1.384 | -1.490 | -1.454 | -1.579 | -1.434 | -1.273 |
| EBITDA | 857 | 827 | 732 | 125 | -376 | -403 |
| Depreciation & amort. | -221 | -140 | -141 | -73 | -107 | -108 |
| EBIT | 635 | 687 | 591 | 52 | -484 | -511 |
| Net financials | -83 | -57 | -21 | -84 | -76 | -112 |
| Profit before tax | 552 | 630 | 570 | -31 | -560 | -622 |
| Tax | 138 | 116 | 144 | -8 | -123 | -138 |
| Net profit | 414 | 514 | 426 | -24 | -436 | -485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.323 | 2.382 | 2.421 | 2.514 | 2.350 | 1.849 |
| Equity | 125 | 125 | 551 | 527 | 91 | -394 |
| Long-term debt | 675 | 675 | 675 | 591 | 591 | 591 |
| Short-term debt | 1.379 | 1.457 | 1.098 | 1.313 | 1.608 | 1.615 |
| Total debt | 2.054 | 2.132 | 1.773 | 1.903 | 2.198 | 2.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2000 | — | — |
MB Management | Management | 2005 | — | — |
KC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METTE BRASK ØSTERGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
Datoselskabet SC ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Bjerg-Larsen | Management | 0 companies |
| Mette Brask Østergaard | Management | 0 companies |
| Keld Christensen | Management | 0 companies |
| Peter Henrik Nissen | Board of Directors | 0 companies |
| Anna-Marie Balling Nissen | Board of Directors | 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 |