| Revenue | DKK 2,7M | -9% |
| EBITDA | DKK -149K | -131% |
| Net profit | DKK -269K | -165% |
| Total assets | DKK 3,4M | +5% |
| Equity | DKK -1,2M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.289 | 1.431 | 1.672 | — | 2.913 | 2.654 |
| Staff expenses | -1.165 | -1.451 | -2.272 | -2.397 | -2.439 | -2.803 |
| EBITDA | 124 | -20 | -600 | -129 | 474 | -149 |
| Depreciation & amort. | -42 | -73 | -115 | -215 | -129 | -118 |
| EBIT | 82 | -94 | -715 | -344 | 345 | -267 |
| Net financials | -28 | -25 | -58 | -25 | -25 | -72 |
| Profit before tax | 54 | -119 | -773 | -370 | 320 | -339 |
| Tax | 12 | -23 | -153 | 91 | -94 | -70 |
| Net profit | 42 | -96 | -620 | -460 | 415 | -269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.975 | 2.689 | 3.256 | 2.757 | 3.222 | 3.368 |
| Equity | -207 | -303 | -923 | -1.383 | -968 | -1.238 |
| Long-term debt | 0 | 0 | 654 | 0 | 0 | 0 |
| Short-term debt | 2.181 | 2.991 | 3.525 | 4.140 | 4.191 | 4.605 |
| Total debt | 2.181 | 2.991 | 4.179 | 4.140 | 4.191 | 4.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JC Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAHL PEDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Hørby Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stahl | Chief Executive Officer | 0 companies |
| Jens Christian Juul Hørby | Management | 0 companies |
| Kenneth Boll | Board of Directors | 0 companies |
| Julius Gorm Graakjær Grantzau | Board of Directors | 0 companies |