| Revenue | DKK 4,7M | -17% |
| EBITDA | DKK -4,7M | -45% |
| Net profit | DKK -64,4M | +66% |
| Total assets | DKK 777,8M | +7% |
| Equity | DKK 46,3M | -59% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | -4.903 | 6.007 | 4.549 | 5.650 | 4.678 |
| Staff expenses | -16.338 | -11.095 | -8.712 | -8.880 | -9.362 |
| EBITDA | -21.242 | -5.087 | -4.163 | -3.229 | -4.684 |
| Depreciation & amort. | -295 | -101 | -146 | -124 | -118 |
| EBIT | -21.536 | -5.188 | -4.309 | -3.353 | -4.801 |
| Net financials | -12.082 | 71.269 | 16.326 | -185.415 | -61.019 |
| Profit before tax | -33.653 | 66.080 | 12.017 | -188.768 | -65.820 |
| Tax | -6.932 | -5.366 | 2.649 | -676 | -1.405 |
| Net profit | -26.721 | 71.446 | 9.368 | -188.092 | -64.415 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 537.187 | 784.220 | 828.239 | 726.537 | 777.771 |
| Equity | 246.869 | 325.692 | 298.206 | 111.933 | 46.327 |
| Long-term debt | 35.177 | 239 | 160.000 | 195.143 | 200.000 |
| Short-term debt | 216.017 | 424.502 | 300.441 | 313.584 | 407.185 |
| Total debt | 251.194 | 424.741 | 460.441 | 508.727 | 607.185 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HL Management | Management | 2014 – 2018 |
PL Management | Management | 2006 – 2014 |
SG Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (21) | ||
| Chairman | 2006 – 2012 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2005 – 2014 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2014 – 2014 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2015 – 2019 | |
| Deputy Chairman | 2018 – 2019 | |
| Deputy Chairman | 2016 – 2017 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2014 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Lehrskov Schultz | Management | 0 companies |
| Peder Larsen Østbjerg | Management | 0 companies |
| Sune Graae Norsker | Chief Executive Officer | 0 companies |
| Hans Peder Majland Lauridsen | Chairman | 0 companies |
| Jens Christian Hansen | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Board of Directors | 0 companies |
| Frank Bos | Board of Directors | 0 companies |
| Marius-Ole Sørensen | Board of Directors | 0 companies |
| Søren Overgaard Laursen | Board of Directors | 0 companies |
| Hans Rafn | Board of Directors | 0 companies |
| Jacob Majland Lauridsen | Chairman | 0 companies |
| Steen Overholdt Hansen | Board of Directors | 0 companies |
| Peter Lund | Board of Directors | 0 companies |
| Jørgen Skaarup | Board of Directors | 0 companies |
| Jan Gunnar Åkesson | Board of Directors | 0 companies |
| Steen Nordstrøm | Board of Directors | 0 companies |
| Jes Bjerregaard | Board of Directors | 0 companies |
| Christian Pagaard Junker | Deputy Chairman | 0 companies |
| Carsten With Thygesen | Deputy Chairman | 0 companies |
| Søren Thygesen | Board of Directors | 0 companies |
| Elisabeth Dreijer von Sydow | Board of Directors | 0 companies |
| Asbjørn Børsting | Board of Directors | 0 companies |
| Torben Sommer-Larsen | Board of Directors | 0 companies |
| Steffen Kjeld Thomsen | Chairman | 0 companies |