| Revenue | DKK 738K | -2% |
| EBITDA | DKK 738K | -2% |
| Net profit | DKK -1,2M | -110% |
| Total assets | DKK 4,5M | -24% |
| Equity | DKK -4M | -152% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 673 | 676 | 719 | 750 | 738 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 673 | 676 | 719 | 750 | 738 |
| Depreciation & amort. | -288 | -288 | -288 | -288 | -288 |
| EBIT | 385 | 388 | 431 | 462 | 450 |
| Net financials | -370 | -352 | -356 | -396 | -1.686 |
| Profit before tax | 15 | 35 | 76 | 66 | -1.236 |
| Tax | 4 | 22 | 39 | 655 | -0 |
| Net profit | 11 | 13 | 37 | -589 | -1.236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 7.400 | 6.965 | 6.834 | 5.942 | 4.521 |
| Equity | -805 | -426 | -602 | -1.573 | -3.969 |
| Long-term debt | 4.429 | 4.069 | 3.709 | 3.349 | 2.989 |
| Short-term debt | 3.776 | 3.323 | 3.727 | 4.167 | 5.501 |
| Total debt | 8.205 | 7.392 | 7.436 | 7.516 | 8.490 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
CS Management | Management | 2007 – 2009 |
PI | Audit | 2003 – 2005 |
BR Management | Management | 2003 – 2007 |
KE Management | Management | 2009 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2009 – 2018 | |
| Chairman | 2003 – 2006 | |
| Board of Directors | 2003 – 2008 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2009 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Schmidt Graver | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Bo Rasmussen | Management | 0 companies |
| Knud Erik Klinkgaard Pedersen | Management | 0 companies |
| Josephus Antonius Hendrikus Lazaroms | Board of Directors | 0 companies |
| Herbert Ullrich | Board of Directors | 0 companies |
| Philip Baruch | Chairman | 0 companies |
| Arie Elizabert Van der Windt | Board of Directors | 0 companies |
| Jesper Engsig Christensen | Chairman | 0 companies |
| Lene Marie Spangsberg Jensen | Board of Directors | 0 companies |