| Revenue | DKK 3,2M | +5% |
| EBITDA | DKK 763K | +29% |
| Net profit | DKK 80K | +135% |
| Total assets | DKK 8M | -4% |
| Equity | DKK -606K | +12% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 2.350 | 2.273 | 2.769 | 3.027 | 3.174 |
| Staff expenses | -1.800 | -1.426 | -1.822 | -2.404 | -2.378 |
| EBITDA | 540 | 818 | 926 | 590 | 763 |
| Depreciation & amort. | -242 | -93 | -93 | -95 | -108 |
| EBIT | 298 | 724 | 832 | 495 | 654 |
| Net financials | -670 | -596 | -636 | -592 | -518 |
| Profit before tax | -373 | 129 | 203 | -98 | 137 |
| Tax | -0 | -0 | 3 | 128 | 57 |
| Net profit | -373 | 129 | 200 | -226 | 80 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 8.087 | 8.166 | 8.256 | 8.331 | 7.985 |
| Equity | -788 | -659 | -460 | -685 | -606 |
| Long-term debt | 6.092 | 5.877 | 5.644 | 5.268 | 5.029 |
| Short-term debt | 2.782 | 2.948 | 3.072 | 3.748 | 3.562 |
| Total debt | 8.875 | 8.825 | 8.716 | 9.017 | 8.591 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SH Management | Management | 2011 – 2019 |
CA Management | Management | 2011 – 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Silke Heiser | Management | 0 companies |
| Carsten Andresen | Management | 0 companies |