| Revenue | DKK 26,5M | +2% |
| EBITDA | DKK 587K | -5% |
| Net profit | DKK 1K | +133% |
| Total assets | DKK 7,5M | +15% |
| Equity | DKK 1,1M | +0% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 26.699 | 26.010 | 26.475 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 629 | 619 | 587 |
| Depreciation & amort. | -599 | -602 | -590 |
| EBIT | 31 | 17 | -3 |
| Net financials | -31 | -22 | -2 |
| Profit before tax | 0 | -5 | -5 |
| Tax | -0 | -2 | -6 |
| Net profit | 0 | -3 | 1 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 6.324 | 6.490 | 7.460 |
| Equity | 1.115 | 1.111 | 1.112 |
| Long-term debt | 0 | 36 | 70 |
| Short-term debt | 5.209 | 5.379 | 6.348 |
| Total debt | 5.209 | 5.379 | 6.348 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
JW Unofficial title | Unofficial title | 2011 – 2014 |
KS Unofficial title | Unofficial title | 2014 – 2015 |
CB Unofficial title | Unofficial title | 2014 – 2015 |
Lv Management | Management | 2015 – 2015 |
JW Unofficial title | Unofficial title | 2011 – 2014 |
MA Management | Management | 2011 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Deputy Chairman | 2011 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2011 – 2014 | |
| Chairman | 2011 – 2015 | |
| Deputy Chairman | 2014 – 2015 | |
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jytte Willendrup | Unofficial title | 0 companies |
| Kim Sunesen | Unofficial title | 0 companies |
| Claus Beenfeldt Engskov | Unofficial title | 0 companies |
| Line von Benzon Hollesen | Management | 0 companies |
| Jan Wammen | Unofficial title | 0 companies |
| Marianne Almindsø Andersen | Management | 0 companies |
| Ivar Haugaard-Hansen | Deputy Chairman | 0 companies |
| Henning Christiansen | Board of Directors | 0 companies |
| Marc Nouri Genning | Board of Directors | 0 companies |
| Brian Hemmingsen | Board of Directors | 0 companies |
| Claus Redder Madsen | Board of Directors | 0 companies |
| Lars Therkildsen | Chairman | 0 companies |
| Henrik Torsten Larsen | Deputy Chairman | 0 companies |
| Bjarke Stig Abel | Board of Directors | 0 companies |
| Tina Braunstein | Board of Directors | 0 companies |
| Niclas Bekker Poulsen | Board of Directors | 0 companies |
| René Milo | Board of Directors | 0 companies |