| Revenue | DKK 3M | -2% |
| EBITDA | DKK 499K | +204% |
| Net profit | DKK 239K | +144% |
| Total assets | DKK 2,3M | +12% |
| Equity | DKK 761K | +46% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -17 | 2.114 | 3.462 | 3.092 | 3.022 |
| Staff expenses | -1.271 | -2.223 | -3.065 | -3.571 | -2.524 |
| EBITDA | -1.288 | -109 | 398 | -478 | 499 |
| Depreciation & amort. | -48 | -119 | -134 | -183 | -141 |
| EBIT | -1.336 | -227 | 264 | -661 | 357 |
| Net financials | 22 | 52 | 23 | -28 | -45 |
| Profit before tax | -1.314 | -175 | 287 | -689 | 312 |
| Tax | -326 | 1 | 63 | -152 | 73 |
| Net profit | -988 | -176 | 224 | -538 | 239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.970 | 1.593 | 2.645 | 2.091 | 2.349 |
| Equity | 1.012 | 836 | 1.060 | 522 | 761 |
| Long-term debt | 0 | 0 | 0 | 60 | 0 |
| Short-term debt | 957 | 756 | 1.585 | 1.508 | 1.588 |
| Total debt | 957 | 756 | 1.585 | 1.568 | 1.588 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SB Management | Management | 2012 – 2017 |
JE Management | Management | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2013 – 2017 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2012 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Chairman | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sabine Boye Kass | Management | 0 companies |
| Janne Eskildsen | Management | 0 companies |
| Leif Eskildsen | Board of Directors | 0 companies |
| Charlotte Lundgren | Board of Directors | 0 companies |
| Thomas Vygg Kristensen | Chairman | 0 companies |
| Iben Viborg Hansen | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Board of Directors | 0 companies |
| Preben Rosenkilde | Board of Directors | 0 companies |
| Bent Aage Madsen | Chairman | 0 companies |