| Revenue | DKK 1,9M | -16% |
| EBITDA | DKK -175K | -273% |
| Net profit | DKK -162K | -415% |
| Total assets | DKK 3,3M | +8% |
| Equity | DKK 1,8M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 3.134 | 2.380 | 2.302 | 1.934 |
| Staff expenses | -1.841 | -2.121 | -2.201 | -2.108 |
| EBITDA | 1.293 | 259 | 101 | -175 |
| Depreciation & amort. | -19 | -20 | -21 | -20 |
| EBIT | 1.274 | 240 | 81 | -195 |
| Net financials | 7 | 3 | -12 | -6 |
| Profit before tax | 1.280 | 243 | 68 | -201 |
| Tax | 321 | 65 | 17 | -39 |
| Net profit | 959 | 178 | 51 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 4.416 | 4.335 | 3.075 | 3.334 |
| Equity | 2.736 | 1.914 | 1.965 | 1.803 |
| Long-term debt | -2 | -1 | -1 | 39 |
| Short-term debt | 1.678 | 2.420 | 1.109 | 1.531 |
| Total debt | 1.678 | 2.420 | 1.109 | 1.531 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
LS Management | Management | 2005 – 2005 |
SF Management | Management | 2005 – 2005 |
DB Management | Management | 2005 – 2005 |
SF Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2013 – 2016 | |
| Chairman | 2005 – 2013 | |
| Board of Directors | 2005 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Jacob Amby Andersen | Chairman | 0 companies |
| John Lyager Jensen | Chairman | 0 companies |
| Lisbeth Gerda Hansen | Board of Directors | 0 companies |