| Revenue | DKK 11,9M | -40% |
| EBITDA | DKK 2,6M | -76% |
| Net profit | DKK 42,9M | +1273% |
| Total assets | DKK 52,1M | +11% |
| Equity | DKK 37,4M | +251% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 19.784 | 19.923 | 20.046 | 20.048 | 11.939 |
| Staff expenses | -10.632 | -10.235 | -10.364 | -9.353 | -9.347 |
| EBITDA | 9.152 | 9.687 | 9.682 | 10.695 | 2.592 |
| Depreciation & amort. | -5.311 | -5.423 | -5.220 | -5.720 | -9.601 |
| EBIT | 3.841 | 4.264 | 4.463 | 4.976 | -7.009 |
| Net financials | -1.308 | -1.232 | -1.100 | -974 | 846 |
| Profit before tax | 2.533 | 3.033 | 3.362 | 4.002 | 54.901 |
| Tax | 561 | 812 | 733 | 876 | 11.973 |
| Net profit | 1.972 | 2.221 | 2.630 | 3.126 | 42.928 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 40.239 | 44.032 | 44.730 | 47.024 | 52.097 |
| Equity | 4.182 | 5.903 | 8.033 | 10.659 | 37.386 |
| Long-term debt | 24.787 | 23.993 | 18.009 | 16.521 | 0 |
| Short-term debt | 11.120 | 13.173 | 16.993 | 17.274 | 14.107 |
| Total debt | 35.907 | 37.167 | 35.002 | 33.795 | 14.107 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SJ Management | Management | 2006 – 2016 |
FS Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2006 – 2016 | |
| Board of Directors | 2007 – 2016 | |
| Chairman | 2007 – 2016 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 100% | 100% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jonadab Sønderskov | Management | 0 companies |
| Frederik Stage Appel Olsen | Management | 0 companies |
| Natja Aaberg Hornsbæk | Board of Directors | 0 companies |
| Allan Jensen | Board of Directors | 0 companies |
| Ove Mortensen | Board of Directors | 0 companies |
| Jan Bruun Jørgensen | Chairman | 0 companies |
| Wilfred de Roos | Chairman | 0 companies |
| Ulla Kirsten Bogø | Board of Directors | 0 companies |
| Henrik Hylleberg Luxhøj | Chairman | 0 companies |
| Ulrich Carlin Nielsen | Board of Directors | 0 companies |