| Revenue | DKK 1,6M | -61% |
| EBITDA | DKK -2,4M | -292% |
| Net profit | DKK -3,7M | -3138% |
| Total assets | DKK 9M | -8% |
| Equity | DKK -787K | -188% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.959 | 3.321 | 3.428 | 3.936 | 3.531 | 4.042 | 1.580 |
| Staff expenses | -2.531 | -2.049 | -2.475 | -2.746 | -2.522 | -2.792 | -3.974 |
| EBITDA | 1.429 | 1.272 | 953 | 1.189 | 1.009 | 1.249 | -2.393 |
| Depreciation & amort. | 890 | 761 | 835 | 654 | -575 | -835 | -1.302 |
| EBIT | 538 | 510 | 119 | 536 | 434 | 414 | -3.696 |
| Net financials | -161 | -233 | -271 | -263 | -243 | -251 | -324 |
| Profit before tax | 377 | 277 | -152 | 273 | 191 | 163 | -4.020 |
| Tax | 107 | 66 | -25 | 60 | 46 | 42 | -338 |
| Net profit | 270 | 212 | -128 | 213 | 145 | 121 | -3.682 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 7.199 | 7.013 | 6.550 | 8.222 | 8.864 | 9.766 | 8.977 |
| Equity | 719 | 737 | 416 | 629 | 774 | 895 | -787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.828 |
| Short-term debt | 6.309 | 6.060 | 5.943 | 7.342 | 7.794 | 8.533 | 7.936 |
| Total debt | 6.309 | 6.060 | 5.943 | 7.342 | 7.794 | 8.533 | 9.764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2006 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAHL-JØRGENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
T-Rex Holding ApS | Company | 66.7% | 66.7% | 2018 |
DE2NATOR ApS | Company | 10.0% | 10.0% | 2017 |
Mast Holding 2 ApS | Company | 10.0% | 10.0% | 2017 |
Baldur Artisane ApS | Company | 25.0% | 25.0% | 2017 |
ULBÆK HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Meldgaard Laursen | Management | 0 companies |
| Lars Dahl-Jørgensen | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Flemming Vennekilde | Chairman | 0 companies |
| Carsten Ulbæk Jensen | Board of Directors | 0 companies |
| Claus Lorents Sørensen | Board of Directors | 0 companies |
| Hans Olaf Bennetzen | Board of Directors | 0 companies |
| Poul Dalsgaard Nielsen | Board of Directors | 0 companies |
| Søren Kjærsgaard Grønbæk | Chairman | 0 companies |
| Claus Bjerg Damgaard | Board of Directors | 0 companies |
| Thomas Sebastian Ulbæk Jensen | Chairman | 0 companies |
| Svend Bang Christiansen | Board of Directors | 0 companies |
| Kenneth Bremer | Chairman | 0 companies |
| Uffe Kjems Hansen | Board of Directors | 0 companies |
| Kristian Kryger Kotsis | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |