| Revenue | DKK 14,6M | -1% |
| EBITDA | DKK 215K | -77% |
| Net profit | DKK 275K | -24% |
| Total assets | DKK 11,4M | +6% |
| Equity | DKK 792K | +19% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 12.185 | 10.988 | 12.637 | 14.767 | 14.626 |
| Staff expenses | -9.950 | -11.242 | -12.159 | -13.850 | -14.411 |
| EBITDA | 1.964 | -573 | 479 | 918 | 215 |
| Depreciation & amort. | -0 | -0 | -307 | -328 | -185 |
| EBIT | 1.964 | -573 | 172 | 589 | 30 |
| Net financials | -101 | -126 | -116 | -119 | 322 |
| Profit before tax | 1.863 | -698 | 56 | 470 | 353 |
| Tax | 468 | -175 | 9 | 108 | 78 |
| Net profit | 1.395 | -523 | 47 | 362 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 8.535 | 5.893 | 9.833 | 10.784 | 11.436 |
| Equity | — | — | 305 | 667 | 792 |
| Long-term debt | 500 | 500 | 500 | 1.000 | 1.000 |
| Short-term debt | 6.989 | 4.196 | 9.014 | 9.082 | 9.544 |
| Total debt | 7.489 | 4.696 | 9.514 | 10.082 | 10.544 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SA Chief Executive Officer | Chief Executive Officer | 2009 – 2017 |
JB Management | Management | 2004 – 2017 |
JA Audit | Audit | 2010 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2012 – 2015 | |
| Chairman | 2012 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Company | 15–19.99% | 15–19.99% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Andreasen | Chief Executive Officer | 0 companies |
| Jan Busborg Hyllegaard | Management | 0 companies |
| Jan Allan Nielsen | Audit | 0 companies |
| Lars Jørgensen | Board of Directors | 0 companies |
| Ernst Frederik Mittag | Chairman | 0 companies |
| Finn Buus Nielsen | Board of Directors | 0 companies |