| Revenue | DKK 55K | — |
| EBITDA | DKK 38K | +375% |
| Net profit | DKK 30K | +162% |
| Total assets | DKK 123K | -91% |
| Equity | DKK -1,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -67 | — | 25 | — | 55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -67 | -10 | -2 | -14 | 38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -67 | -10 | -2 | -14 | 38 |
| Net financials | -210 | -200 | -114 | -68 | -45 |
| Profit before tax | -277 | -210 | -116 | -82 | -7 |
| Tax | -69 | 8 | 44 | -33 | -37 |
| Net profit | -208 | -218 | -160 | -49 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.438 | 2.969 | 2.050 | 1.304 | 123 |
| Equity | -1.116 | -1.334 | -1.494 | -1.543 | -1.513 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.554 | 4.303 | 3.544 | 2.847 | 1.636 |
| Total debt | 6.554 | 4.303 | 3.544 | 2.847 | 1.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2012 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JR Management | Management | 2010 | — | — |
MG Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSON GROUP A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Lindhardt Nørgaard | Management | 0 companies |
| Jørgen Mertz | Chief Executive Officer | 0 companies |
| Jens Rechnagel Lauridsen | Management | 0 companies |
| Mikael Glerup | Management | 0 companies |
| Henrik Heide Ottosen | Chairman | 0 companies |
| Jens Madsen | Board of Directors | 0 companies |
| Jes Gravgaard Jensen | Board of Directors | 0 companies |
| Ove Glerup | Board of Directors | 0 companies |