| Revenue | DKK 5,3M | -11% |
| EBITDA | DKK 1,4M | +20% |
| Net profit | DKK 67K | -36% |
| Total assets | DKK 10,8M | — |
| Equity | DKK 1,4M | — |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -7.093 | 6.329 | 5.985 | 5.312 |
| Staff expenses | -4.747 | -4.973 | -4.775 | -3.863 |
| EBITDA | -1.256 | 1.356 | 1.210 | 1.449 |
| Depreciation & amort. | -545 | -570 | -613 | -784 |
| EBIT | -1.801 | 786 | 597 | 664 |
| Net financials | -675 | -397 | -494 | -585 |
| Profit before tax | -1.147 | 390 | 103 | 79 |
| Tax | -343 | 102 | -1 | 13 |
| Net profit | -804 | 287 | 104 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 6.709 | 7.273 | 0 | 10.809 |
| Equity | 1.541 | 1.528 | 0 | 1.399 |
| Long-term debt | -962 | 901 | 0 | 653 |
| Short-term debt | -3.862 | 4.426 | 0 | 8.329 |
| Total debt | -4.824 | 5.327 | 0 | 8.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2004 | — | — |
HD Management | Management | 2004 | — | — |
AL | Audit | 2011 | — | — |
US Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BS 13 MANAGEMENT ApS | Company | 50.0% | 50.0% | 2014 |
REBO-MANAGEMENT ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Petersen | Management | 0 companies |
| Henrik Danelund | Management | 0 companies |
| Aage Ludvig Gade Maagensen | Audit | 0 companies |
| Uffe Stein | Management | 0 companies |
| Søren Brusen | Chairman | 0 companies |
| Thomas Flemming Rasmussen | Board of Directors | 0 companies |
| Allan Holstener Schmidt | Board of Directors | 0 companies |