| Revenue | DKK 3,1M | -9% |
| EBITDA | DKK 237K | -45% |
| Net profit | DKK 86K | -72% |
| Total assets | DKK 3,6M | +2% |
| Equity | DKK 763K | -2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.379 | 2.454 | 2.417 | 3.807 | 3.404 | 3.100 |
| Staff expenses | -1.909 | -1.986 | -4.620 | -3.397 | -2.976 | -2.863 |
| EBITDA | 470 | 468 | -2.203 | 410 | 428 | 237 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 | -45 |
| EBIT | 462 | 468 | -2.203 | 410 | 428 | 192 |
| Net financials | -102 | -43 | -109 | -129 | -35 | -80 |
| Profit before tax | 360 | 425 | -2.311 | 281 | 393 | 112 |
| Tax | 98 | 110 | -500 | 49 | 86 | 26 |
| Net profit | 262 | 315 | -1.811 | 232 | 307 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.627 | 3.399 | 3.600 | 3.252 | 3.493 | 3.568 |
| Equity | 1.234 | 1.550 | -262 | 470 | 777 | 763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.393 | 1.849 | 3.862 | 2.782 | 2.716 | 2.806 |
| Total debt | 2.393 | 1.849 | 3.862 | 2.782 | 2.716 | 2.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2004 | — | — |
KS Management | Management | 2014 | — | — |
LS Management | Management | 2004 | — | — |
SF Management | Management | 2004 | — | — |
DB Management | Management | 2004 | — | — |
SF Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selskabet af 29. Juni 2017 ApS | Company | 100.0% | 100.0% | 2008 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Christian Lorenzen | Management | 0 companies |
| Kristian Sønderby Voss | Management | 0 companies |
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Peder Bjørvig Pedersen | Chairman | 0 companies |
| Hans Jørgen Torborg Jensen | Chairman | 0 companies |
| Bert Jozef Vissers | Chairman | 0 companies |
| Walter Joanna J Vandenbulcke | Board of Directors | 0 companies |
| Morten Søeborg | Board of Directors | 0 companies |
| Peder Wuth Pedersen | Board of Directors | 0 companies |
| Sjef Cornelis Josephus Antonius Christiaansen | Board of Directors | 0 companies |
| Marjan Vermeulen | Board of Directors | 0 companies |
| Torben Thorup | Board of Directors | 0 companies |
| Ingelise Pedersen | Board of Directors | 0 companies |