| Revenue | DKK 1M | +17% |
| EBITDA | DKK -803 | +99% |
| Net profit | DKK -81K | +51% |
| Total assets | DKK 957K | -40% |
| Equity | DKK -348K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.282 | 1.085 | 991 | 787 | 865 | 1.015 |
| Staff expenses | -938 | -931 | -961 | -973 | -988 | -1.016 |
| EBITDA | 344 | 154 | 30 | -186 | -124 | -1 |
| Depreciation & amort. | -50 | -43 | -49 | -27 | -19 | -11 |
| EBIT | 294 | 111 | -19 | -213 | -142 | -11 |
| Net financials | -33 | -17 | 10 | -73 | -71 | -91 |
| Profit before tax | 262 | 94 | -9 | -285 | -213 | -103 |
| Tax | 65 | 21 | -1 | -66 | -47 | -22 |
| Net profit | 196 | 73 | -8 | -219 | -166 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.536 | 1.477 | 1.385 | 1.487 | 1.589 | 957 |
| Equity | 125 | 125 | 117 | -102 | -268 | -348 |
| Long-term debt | 675 | 675 | 675 | 591 | 591 | 325 |
| Short-term debt | 709 | 661 | 585 | 995 | 1.264 | 978 |
| Total debt | 1.384 | 1.336 | 1.260 | 1.585 | 1.855 | 1.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UH Management | Management | 2004 | — | — |
KC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Butik SIV ApS | Company | 25.0% | 25.0% | 2014 |
Datoselskabet SC ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ulla Højsgaard Rasmussen | Management | 0 companies |
| Keld Christensen | Management | 0 companies |
| Peter Henrik Nissen | Board of Directors | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 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 |
| Per Ulvsbjerg Rasmussen | Board of Directors | 0 companies |