| Revenue | DKK 10M | +11% |
| EBITDA | DKK 711K | -29% |
| Net profit | DKK 560K | -23% |
| Total assets | DKK 2,4M | +18% |
| Equity | DKK 1,3M | +76% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 12.648 | 9.474 | 7.600 | 9.039 | 10.006 |
| Staff expenses | -11.207 | -10.147 | -7.905 | -4.241 | -5.491 |
| EBITDA | 1.441 | -673 | -305 | 995 | 711 |
| Depreciation & amort. | -443 | -480 | -94 | -4 | -6 |
| EBIT | 998 | -1.153 | -399 | 991 | 706 |
| Net financials | -137 | -160 | -156 | -45 | 13 |
| Profit before tax | 861 | -1.313 | -555 | 946 | 718 |
| Tax | 238 | -157 | -106 | 215 | 158 |
| Net profit | 623 | -1.156 | -449 | 731 | 560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 9.155 | 6.343 | 4.115 | 1.997 | 2.355 |
| Equity | 1.503 | -652 | 4 | 734 | 1.295 |
| Long-term debt | 1.970 | 1.971 | 341 | 0 | 0 |
| Short-term debt | 5.681 | 5.025 | 4.112 | 1.263 | 1.061 |
| Total debt | 7.652 | 6.996 | 4.112 | 1.263 | 1.061 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TF Management | Management | 2015 | — | — |
HH Audit | Audit | 2003 | — | — |
JJ Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCOTT/TIGER A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Riiber | Chief Executive Officer | 0 companies |
| Torben Frands Bolvig | Management | 0 companies |
| Hans Helge Andersen | Audit | 0 companies |
| John Juul Jensen | Management | 0 companies |
| Brian Lopes Beierholm | Chairman | 0 companies |
| Jørgen Vestergaard | Board of Directors | 0 companies |
| Claes Hahn Balle | Board of Directors | 0 companies |
| Henrik Holst Dietz | Board of Directors | 0 companies |
| Joanna Patrycja Brentle | Board of Directors | 0 companies |
| Charles Michael Edwards | Board of Directors | 0 companies |
| Jeppe Rowlandson Stokholm | Board of Directors | 0 companies |
| Marianne Østergaard Riiber | Board of Directors | 0 companies |
| Sten Elbrønd Vesterli | Board of Directors | 0 companies |
| Michael Gauguin Houghton-Larsen | Board of Directors | 0 companies |
| Mikkel Esbjerg | Board of Directors | 0 companies |
| Stig Hølledig | Chairman | 0 companies |