| Revenue | DKK 3,3M | +35% |
| EBITDA | DKK -3,3M | +30% |
| Net profit | DKK -5,3M | -13% |
| Total assets | DKK 14,3M | -6% |
| Equity | DKK -3,2M | -269% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.679 | 12.505 | 13.261 | 2.452 | 3.310 |
| Staff expenses | -4.130 | -4.684 | -5.545 | -7.127 | -6.542 |
| EBITDA | -2.451 | 7.821 | 7.716 | -4.675 | -3.295 |
| Depreciation & amort. | 826 | 724 | 1.373 | 734 | -692 |
| EBIT | -3.277 | 7.097 | 6.343 | -5.409 | -3.987 |
| Net financials | -1.046 | -987 | -858 | -552 | -569 |
| Profit before tax | -4.322 | 6.110 | 5.485 | -5.961 | -4.556 |
| Tax | -1.050 | 1.491 | 1.573 | -1.275 | 727 |
| Net profit | -3.272 | 4.619 | 3.913 | -4.686 | -5.283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 21.716 | 36.774 | 19.772 | 15.144 | 14.294 |
| Equity | 1.226 | 6.091 | 8.316 | 1.917 | -3.247 |
| Long-term debt | 8.358 | 6.008 | 4.137 | 3.207 | 2.865 |
| Short-term debt | 12.133 | 23.911 | 6.805 | 10.020 | 14.676 |
| Total debt | 20.490 | 29.920 | 10.942 | 13.227 | 17.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2004 | — | — |
SH Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STENCA GROUP ApS | Company | 66.7% | 50.0% | 2013 |
| Individual | 5.0% | 5.0% | 2016 | |
SLOTH & HASLING HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
CSC Solutions ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| August Christian Wille | Management | 0 companies |
| Sten Hunt Guldberg | Management | 0 companies |
| Kristine Wille Hilstrøm | Board of Directors | 0 companies |
| Carl Thøger Jokumsen | Board of Directors | 0 companies |
| Pia Buus Pinstrup | Board of Directors | 0 companies |
| Chris Durhuus | Board of Directors | 0 companies |
| Mads Balsby Wilkens | Board of Directors | 0 companies |
| Claes Buus Nygaard | Board of Directors | 0 companies |
| Line Sloth Hasling | Board of Directors | 0 companies |
| Joan Bonde Bach | Chairman | 0 companies |
| Svenning Messmer | Chairman | 0 companies |
| Bent Preben Nielsen | Chairman | 0 companies |