| Revenue | DKK 1,9M | -48% |
| EBITDA | DKK 477K | -52% |
| Net profit | DKK 11K | -1% |
| Total assets | DKK 6,8M | -38% |
| Equity | DKK 1,3M | +1% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 2.855 | 4.989 | 4.359 | 3.572 | 1.856 |
| Staff expenses | -1.912 | -3.788 | -3.177 | -2.571 | -936 |
| EBITDA | 944 | 1.201 | 1.182 | 1.001 | 477 |
| Depreciation & amort. | -506 | -518 | -563 | -590 | -299 |
| EBIT | 437 | 684 | 619 | 411 | 178 |
| Net financials | -382 | -393 | -425 | -396 | -163 |
| Profit before tax | 55 | 291 | 194 | 15 | 14 |
| Tax | 4 | 60 | 50 | 4 | 3 |
| Net profit | 51 | 231 | 144 | 11 | 11 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 14.396 | 12.969 | 13.077 | 10.922 | 6.793 |
| Equity | 897 | 1.128 | 1.272 | 1.283 | 1.294 |
| Long-term debt | 362 | 162 | 0 | 0 | 0 |
| Short-term debt | 12.912 | 11.451 | 11.583 | 9.450 | 5.498 |
| Total debt | 13.274 | 11.614 | 11.583 | 9.450 | 5.498 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FC Unofficial title | Unofficial title | 2020 – 2021 |
SA Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
SS Management | Management | 2005 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2016 – 2016 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2005 – 2010 | |
| Board of Directors | 2005 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frantz Carsten Carstensen Dolberg | Unofficial title | 0 companies |
| Steen Aalund Olsen | Chief Executive Officer | 0 companies |
| Søren Sylvest Hendil | Management | 0 companies |
| Andreas Olesen | Board of Directors | 0 companies |
| Mikael Grønlykke | Chairman | 0 companies |
| Per Olesen | Chairman | 0 companies |
| Peter Nørgaard Dupont | Board of Directors | 0 companies |
| Claus Meyer Nielsen | Board of Directors | 0 companies |