| Revenue | DKK 27,4M | +2% |
| EBITDA | DKK 592K | +15% |
| Net profit | DKK 112K | — |
| Total assets | DKK 20,7M | -1% |
| Equity | DKK 1,5M | +8% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 22.103 | 26.884 | 26.770 | 27.384 |
| Staff expenses | -15.487 | -0 | -0 | -0 |
| EBITDA | 272 | 575 | 514 | 592 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 272 | 575 | 514 | 592 |
| Net financials | -246 | -428 | -486 | -461 |
| Profit before tax | 26 | 147 | 28 | 131 |
| Tax | 7 | 38 | 28 | 19 |
| Net profit | 19 | 109 | 0 | 112 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 16.951 | 21.599 | 20.899 | 20.728 |
| Equity | 1.261 | 1.370 | 1.370 | 1.482 |
| Long-term debt | 5.379 | 12.821 | 12.680 | 12.402 |
| Short-term debt | 10.312 | 7.408 | 6.849 | 6.844 |
| Total debt | 15.690 | 20.229 | 19.529 | 19.246 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
PN Unofficial title | Unofficial title | 2011 – 2014 |
SR Unofficial title | Unofficial title | 2012 – 2014 |
CF Unofficial title | Unofficial title | 2013 – 2016 |
KL Unofficial title | Unofficial title | 2014 – 2016 |
NB Unofficial title | Unofficial title | 2014 – 2016 |
TJ Management | Management | 2016 – 2016 |
JF Management | Management | 2008 – 2009 |
PM Management | Management | 2010 – 2016 |
JL Unofficial title | Unofficial title | 2014 – 2016 |
HK Unofficial title | Unofficial title | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (28) | ||
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2010 – 2013 | |
| Deputy Chairman | 2015 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Deputy Chairman | 2010 – 2013 | |
| Board of Directors | 2009 – 2009 | |
| Chairman | 2010 – 2014 | |
| Chairman | 2008 – 2010 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2008 – 2010 | |
| Deputy Chairman | 2013 – 2014 | |
PH | Board of Directors | 2009 – 2016 |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2010 – 2016 | |
| Chairman | 2016 – 2016 | |
| Deputy Chairman | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Nørregaard Pedersen | Unofficial title | 0 companies |
| Søren Ravnsbjerg Holm | Unofficial title | 0 companies |
| Charlotte Friberg Henriksen | Unofficial title | 0 companies |
| Kirsten Lisbeth Wendell | Unofficial title | 0 companies |
| Niels Bjarne Plum | Unofficial title | 0 companies |
| Torben Jørgensen | Management | 0 companies |
| Jan Fjorder | Management | 0 companies |
| Per Martlev Hansen | Management | 0 companies |
| Jesper Lindstrøm Larsen | Unofficial title | 0 companies |
| Henrik Kofod | Unofficial title | 0 companies |
| Hans Jacob Kjøller | Board of Directors | 0 companies |
| Brian Kofoed | Board of Directors | 0 companies |
| Henning Busted | Board of Directors | 0 companies |
| Per Ole Petersen | Chairman | 0 companies |
| Kirstine van Sabben | Board of Directors | 0 companies |
| Henry Jørgensen Bech | Board of Directors | 0 companies |
| Verner Gonnsen | Board of Directors | 0 companies |
| Betina Gourvan Haagensen | Deputy Chairman | 0 companies |
| Morten Riis | Board of Directors | 0 companies |
| Martin Sten Jørgensen | Deputy Chairman | 0 companies |
| Ole Preben Hald | Board of Directors | 0 companies |
| Rene Nordin Bloch | Chairman | 0 companies |
| Steen Colberg Jensen | Chairman | 0 companies |
| Ulla Röttger | Board of Directors | 0 companies |
| Tina Wester Dam | Board of Directors | 0 companies |
| Jakob van Oord Post | Board of Directors | 0 companies |
| Pernille Erichsen | Board of Directors | 0 companies |
| Søren Alexandersen | Board of Directors | 0 companies |
| Niels Sonne Jørgensen | Board of Directors | 0 companies |
| Carsten Scheibye | Deputy Chairman | 0 companies |
| Per Hald | Board of Directors | 0 companies |
| Linda Kofoed Persson | Board of Directors | 0 companies |
| Carsten Raad Petersen | Board of Directors | 0 companies |
| Torben Rønne-Larsen | Board of Directors | 0 companies |
| Bo Thrane Haxthausen | Board of Directors | 0 companies |
| Bjarne Carsten Westerdahl | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Chairman | 0 companies |
| Lotte Malek Kaalund Helms | Deputy Chairman | 0 companies |