| Revenue | DKK 7,9M | -9% |
| EBITDA | DKK 1,2M | -44% |
| Net profit | DKK -310K | -189% |
| Total assets | DKK 6,6M | -18% |
| Equity | DKK 2M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 6.918 | 8.011 | 8.641 | 7.864 |
| Staff expenses | -5.273 | -5.050 | -6.492 | -6.669 |
| EBITDA | 1.645 | 2.962 | 2.149 | 1.195 |
| Depreciation & amort. | 969 | -1.009 | -1.094 | -1.102 |
| EBIT | 676 | 1.953 | 1.055 | 93 |
| Net financials | -496 | -535 | -629 | -522 |
| Profit before tax | 180 | 1.418 | 426 | -429 |
| Tax | 47 | 360 | 79 | -119 |
| Net profit | 134 | 1.058 | 347 | -310 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 8.370 | 8.859 | 8.081 | 6.643 |
| Equity | 1.779 | 2.837 | 2.484 | 1.974 |
| Long-term debt | 0 | 1.243 | 503 | 44 |
| Short-term debt | 6.240 | 4.307 | 4.678 | 4.328 |
| Total debt | 6.240 | 5.550 | 5.181 | 4.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2016 | — | — |
VC Management | Management | 2007 | — | — |
KE Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KNUD HUSTED HOLDING A/S | Company | 50.0% | 50.0% | 2007 |
FREDERIK THIELE HOLDING A/S | Company | 50.0% | 50.0% | 2008 |
Synsam Group Denmark A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Huusfelt | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Knud Erik Husted | Management | 0 companies |
| Frederik Anton Thiele | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Thue Bech Hansen | Chairman | 0 companies |
| Björn Einar Håkan Lundstedt | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Mikael Rahm | Board of Directors | 0 companies |
| Mikkel Husted | Board of Directors | 0 companies |