| Revenue | DKK 10,3M | +2% |
| EBITDA | DKK 1,4M | +208% |
| Net profit | DKK 325K | +199% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK -1M | +24% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.172 | 319 | 9.141 | 10.186 | 10.340 |
| Staff expenses | -0 | -0 | -9.327 | -9.729 | -8.907 |
| EBITDA | 528 | -307 | -186 | 457 | 1.409 |
| Depreciation & amort. | -0 | -0 | -604 | -536 | -633 |
| EBIT | 528 | -307 | -789 | -79 | 776 |
| Net financials | -187 | -266 | -253 | -328 | -332 |
| Profit before tax | 340 | -310 | -1.042 | -407 | 444 |
| Tax | 105 | 131 | -219 | -81 | 119 |
| Net profit | 236 | -441 | -823 | -327 | 325 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.586 | 4.652 | 5.702 | 5.853 | 5.858 |
| Equity | 243 | -198 | -1.021 | -1.348 | -1.023 |
| Long-term debt | 227 | 581 | 1.275 | 286 | 503 |
| Short-term debt | 3.116 | 4.269 | 5.449 | 6.914 | 6.377 |
| Total debt | 3.343 | 4.850 | 6.724 | 7.200 | 6.880 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SP Management | Management | 2004 – 2019 |
FT Management | Management | 2004 – 2007 |
OB Audit | Audit | 2009 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2007 – 2008 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2017 – 2019 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2010 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Pinnerup | Management | 0 companies |
| Finn Thyme Rohde | Management | 0 companies |
| Ole Bækby Olesen | Audit | 0 companies |
| René Krøjgaard Knudsen | Chairman | 0 companies |
| Hans Pedersen | Board of Directors | 0 companies |
| Lars Gjøde | Board of Directors | 0 companies |
| Brian Norring Aabo Sørensen | Board of Directors | 0 companies |
| Bent Kristian Winkler-Kristensen | Chairman | 0 companies |
| Henning Rune Carlsen | Chairman | 0 companies |
| Tore Håkonsson | Board of Directors | 0 companies |
| Torben Andersen | Board of Directors | 0 companies |
| Christian Alstrup | Board of Directors | 0 companies |