| Revenue | DKK 547,2M | — |
| EBITDA | DKK 69,4M | +173578% |
| Net profit | DKK 16,1M | +60% |
| Total assets | DKK 451,7M | +10% |
| Equity | DKK 118,9M | +22% |
| Employees | — | — |
| Item | 2013 | 2014 |
|---|---|---|
| Revenue | 0 | 547.249 |
| Staff expenses | -0 | -58.576 |
| EBITDA | -40 | 69.391 |
| Depreciation & amort. | -0 | -31.780 |
| EBIT | -40 | 37.611 |
| Net financials | 9.411 | -14.211 |
| Profit before tax | 9.371 | 23.400 |
| Tax | -646 | 7.342 |
| Net profit | 10.017 | 16.058 |
| Item | 2013 | 2014 |
|---|---|---|
| Total assets | 410.935 | 451.716 |
| Equity | 97.664 | 118.895 |
| Long-term debt | 142.264 | 122.383 |
| Short-term debt | 160.740 | 200.161 |
| Total debt | 303.004 | 322.161 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SM Chief Executive Officer | Chief Executive Officer | 2009 – 2015 |
NW Management | Management | 2007 – 2007 |
OK Chief Executive Officer | Chief Executive Officer | 2007 – 2008 |
SB Management | Management | 2009 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2007 – 2015 | |
| Board of Directors | 2007 – 2015 | |
| Chairman | 2007 – 2007 | |
| Deputy Chairman | 2015 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 2015 – 2015 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Munch | Chief Executive Officer | 0 companies |
| Niels-Christian Worning | Management | 0 companies |
| Ole Kaae Hansen | Chief Executive Officer | 0 companies |
| Søren Bank Rasmussen | Management | 0 companies |
| Tom Hertel | Board of Directors | 0 companies |
| Christoffer Fiorini Lorenzen | Board of Directors | 0 companies |
| Ole Ejner Viggo Andersen | Chairman | 0 companies |
| Hans Henrik Lorents Hjorth | Board of Directors | 0 companies |
| Viggo Nedergaard Jensen | Chairman | 0 companies |
| Michael Specht Bruun | Deputy Chairman | 0 companies |
| Thomas Stegeager Kvorning | Board of Directors | 0 companies |
| Daniel Lars Reimann | Board of Directors | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |
| Scarlett Omar-Broca | Board of Directors | 0 companies |
| Søren Dan Johansen | Chairman | 0 companies |
| Sarah Vawda | Board of Directors | 0 companies |