| Revenue | DKK 1,2M | -8% |
| EBITDA | DKK -72K | +37% |
| Net profit | DKK -221K | +11% |
| Total assets | DKK 3,9M | -21% |
| Equity | DKK -233K | -1800% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 10.820 | 1.284 | 1.481 | 1.335 | 1.225 |
| Staff expenses | -1.170 | -993 | -1.251 | -1.449 | -1.296 |
| EBITDA | 313 | 291 | 230 | -114 | -72 |
| Depreciation & amort. | -51 | -52 | -34 | -40 | -38 |
| EBIT | 262 | 238 | 196 | -154 | -110 |
| Net financials | -167 | -166 | -97 | -151 | -162 |
| Profit before tax | 95 | 73 | 99 | -305 | -272 |
| Tax | 33 | 28 | 28 | -56 | -51 |
| Net profit | 62 | 44 | 72 | -250 | -221 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 4.749 | 5.280 | 3.879 | 4.988 | 3.942 |
| Equity | 121 | 166 | 237 | -12 | -233 |
| Long-term debt | 145 | 158 | 440 | 398 | 58 |
| Short-term debt | 4.483 | 4.956 | 3.202 | 4.602 | 4.117 |
| Total debt | 4.628 | 5.114 | 3.642 | 5.000 | 4.175 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TG Management | Management | 2006 – 2008 |
SL Management | Management | 2002 – 2019 |
CR Management | Management | 2002 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2002 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2009 | |
| Company | 5–9.99% | 5–9.99% | 2009 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2009 | |
| Individual | 5–9.99% | 5–9.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Glæsner Henriksen | Management | 0 companies |
| Søren Lund Hansen | Management | 0 companies |
| Christian Riis Christensen | Management | 0 companies |
| Niels Riis Christensen | Chairman | 0 companies |