| Revenue | DKK 2M | -17% |
| EBITDA | DKK 60K | -44% |
| Net profit | DKK 11K | -63% |
| Total assets | DKK 2,1M | -26% |
| Equity | DKK 97K | +12% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.618 | 2.397 | 2.366 | 2.352 | 1.957 |
| Staff expenses | -1.324 | -1.732 | -2.299 | -2.246 | -1.895 |
| EBITDA | 294 | 666 | 68 | 106 | 60 |
| Depreciation & amort. | 15 | 23 | 6 | 11 | -1 |
| EBIT | 280 | 642 | 61 | 94 | 58 |
| Net financials | -1 | 4 | -44 | -57 | -49 |
| Profit before tax | 279 | 647 | 17 | 37 | 9 |
| Tax | 71 | 150 | 5 | 8 | -1 |
| Net profit | 208 | 497 | 13 | 29 | 11 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 2.604 | 2.045 | 2.174 | 2.862 | 2.106 |
| Equity | 1.334 | 45 | 58 | 87 | 97 |
| Long-term debt | 0 | 507 | 432 | 209 | 0 |
| Short-term debt | 1.269 | 1.489 | 1.680 | 2.562 | 2.007 |
| Total debt | 1.269 | 1.996 | 2.112 | 2.771 | 2.007 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KJ Management | Management | 2009 – 2014 |
BK Management | Management | 2014 – 2018 |
HT Management | Management | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2015 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jørgensen | Management | 0 companies |
| Bent Kristensen | Management | 0 companies |
| Henrik Terp Kristensen | Management | 0 companies |
| Finn Andersen | Chairman | 0 companies |