| Revenue | DKK -3M | +3917% |
| EBITDA | DKK -3,9M | -5108% |
| Net profit | DKK 65,2M | +1521% |
| Total assets | DKK 881K | -88% |
| Equity | DKK -320K | -105% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -92 | -23 | -38 | -76 | -3.038 |
| Staff expenses | -0 | -0 | -0 | -0 | -900 |
| EBITDA | -134 | -23 | -38 | -76 | -3.938 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -134 | -23 | -38 | -76 | -3.938 |
| Net financials | 2.906 | 2.578 | 2.006 | 3.597 | 74.204 |
| Profit before tax | 2.772 | 2.555 | 1.968 | 3.522 | 70.265 |
| Tax | -273 | -27 | 452 | -499 | 5.067 |
| Net profit | 3.046 | 2.581 | 1.516 | 4.021 | 65.198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 16.660 | 15.388 | 5.948 | 7.104 | 881 |
| Equity | 3.385 | 5.966 | 5.282 | 7.074 | -320 |
| Long-term debt | 2.798 | 1.634 | 0 | 0 | 0 |
| Short-term debt | 5.536 | 2.171 | 442 | 30 | 1.201 |
| Total debt | 5.536 | 2.171 | 442 | 30 | 1.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
HT Management | Management | 2007 | — | — |
MG Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REFA HOLDING A/S | Company | 15.0% | 15.0% | 2012 |
SCSK 5697 ApS | Company | 33.3% | 33.3% | 2012 |
SCSK 5696 ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Holger Torkild Foss | Management | 0 companies |
| Michael Grindsted | Management | 0 companies |
| Thomas Christian Polano | Board of Directors | 0 companies |
| Peter Alfred Warnøe | Board of Directors | 0 companies |
| Michael Thyboe | Board of Directors | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Lars Priemé | Chairman | 0 companies |