| Revenue | DKK 25M | +6% |
| EBITDA | DKK -3M | -244% |
| Net profit | DKK -5,4M | -74606% |
| Total assets | DKK 35M | +24% |
| Equity | DKK -1,1M | -125% |
| Employees | 69 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 8.936 | 16.862 | 23.462 | 23.638 | 25.011 |
| Staff expenses | -5.745 | -14.799 | -19.230 | -21.538 | -28.038 |
| EBITDA | 3.191 | 2.062 | 4.231 | 2.101 | -3.027 |
| Depreciation & amort. | -1.861 | -2.277 | -2.337 | -1.807 | -3.277 |
| EBIT | 1.330 | -215 | 1.894 | 293 | -6.303 |
| Net financials | -492 | -428 | -377 | -273 | -648 |
| Profit before tax | 838 | -276 | 1.517 | 20 | -6.951 |
| Tax | 289 | 183 | 256 | 27 | -1.554 |
| Net profit | 549 | -459 | 1.260 | -7 | -5.397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.451 | 14.872 | 21.538 | 28.244 | 35.049 |
| Equity | 1.731 | 1.771 | 3.031 | 4.324 | -1.073 |
| Long-term debt | 0 | 0 | 0 | 1.758 | 6.040 |
| Short-term debt | 8.961 | 12.526 | 17.289 | 20.433 | 29.158 |
| Total debt | 8.961 | 12.526 | 17.289 | 22.191 | 35.198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
KF Management | Management | 2013 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
CJ Management | Management | 2006 | — | — |
MS Management | Management | 2012 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.J. BRANDT ApS | Company | 25.0% | 25.0% | 2014 |
ARCINVEST ApS | Company | 25.0% | 25.0% | 2014 |
FALCK HEALTHCARE A/S | Company | 100.0% | 100.0% | 2016 |
FROM ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Nygaard Bech Pedersen | Chief Executive Officer | 0 companies |
| Kristoffer From | Management | 0 companies |
| Søren Steen Rasmussen | Chief Executive Officer | 0 companies |
| Carl Joakim Brandt | Management | 0 companies |
| Malene Sander | Management | 0 companies |
| Thomas Kirk Vilsbøll | Chief Executive Officer | 0 companies |
| Martin Vang Hansen | Board of Directors | 0 companies |
| Kim Rud-Petersen | Deputy Chairman | 0 companies |
| Torben Ruberg | Board of Directors | 0 companies |
| Jimmi Omø Kristensen | Board of Directors | 0 companies |
| Jan Frank Steenhard | Chairman | 0 companies |