| Revenue | DKK 6,3M | +4% |
| EBITDA | DKK -81K | -116% |
| Net profit | DKK -181K | -194% |
| Total assets | DKK 4,3M | -21% |
| Equity | DKK 327K | -36% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 6.042 | 5.131 | 6.121 | 6.349 |
| Staff expenses | -5.049 | -4.820 | -5.602 | -6.431 |
| EBITDA | 994 | 311 | 519 | -81 |
| Depreciation & amort. | -302 | -240 | -130 | -79 |
| EBIT | 692 | 70 | 389 | -160 |
| Net financials | -133 | -80 | -88 | -82 |
| Profit before tax | 559 | -9 | 301 | -242 |
| Tax | 148 | 2 | 108 | -61 |
| Net profit | 411 | -11 | 193 | -181 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 5.285 | 3.897 | 5.529 | 4.350 |
| Equity | 327 | 316 | 508 | 327 |
| Long-term debt | 550 | 550 | 228 | 154 |
| Short-term debt | 4.408 | 3.031 | 5.021 | 4.023 |
| Total debt | 4.958 | 3.581 | 5.021 | 4.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2012 | — | — |
MR Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STRØH A/S | Company | 66.7% | 66.7% | 2014 |
FLEMMING TERP JØRGENSEN HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
STAUB HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Staub-Jensen | Management | 0 companies |
| Morten Rasmussen | Management | 0 companies |
| Flemming Terp Jørgensen | Board of Directors | 0 companies |
| Ole Strøh | Board of Directors | 0 companies |
| Allan Staub Jensen | Board of Directors | 0 companies |
| Peer Eskild Olsen | Board of Directors | 0 companies |
| Erik Ingemann Jørgensen | Chairman | 0 companies |
| Søren Brinks Larsen | Chairman | 0 companies |
| Arne Amstrup Staub | Chairman | 0 companies |