| Revenue | DKK 1,2M | -88% |
| EBITDA | DKK 816K | -38% |
| Net profit | DKK -858K | -268% |
| Total assets | DKK 4,2M | -29% |
| Equity | DKK 1,2M | -42% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -372 | 147 | 2.176 | 8.972 | 10.716 | 1.250 |
| Staff expenses | -0 | -131 | -1.618 | -6.884 | -9.394 | -434 |
| EBITDA | -372 | 16 | 558 | 2.088 | 1.322 | 816 |
| Depreciation & amort. | -23 | -196 | -501 | -2.701 | -1.392 | -1.890 |
| EBIT | -394 | -180 | 57 | -613 | -70 | -1.074 |
| Net financials | 15 | -80 | -46 | -235 | -247 | -7 |
| Profit before tax | -379 | -260 | 11 | -848 | -316 | -1.081 |
| Tax | -112 | -56 | 38 | -198 | -84 | -223 |
| Net profit | -268 | -204 | -27 | -650 | -233 | -858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.389 | 1.829 | 3.773 | 17.644 | 5.866 | 4.163 |
| Equity | 232 | 529 | 1.102 | 2.321 | 2.045 | 1.188 |
| Long-term debt | 0 | 500 | 554 | 7.425 | 0 | 0 |
| Short-term debt | 1.147 | 783 | 2.073 | 7.471 | 3.291 | 2.780 |
| Total debt | 1.147 | 1.283 | 2.627 | 14.896 | 3.291 | 2.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JH Management | Management | 2015 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JK Management | Management | 2016 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRUSE HOLDING ApS | Company | 10.0% | 5.0% | 2014 |
Sentia Denmark Services 3 A/S | Company | 100.0% | 100.0% | 2016 |
NORUP HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
CEC GROUP HOLDING ApS | Company | 25.0% | 20.0% | 2015 |
DUE JENSEN HOLDING ApS | Company | 10.0% | 5.0% | 2014 |
VENZO A/S | Company | 25.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Michael Nielsen | Chief Executive Officer | 0 companies |
| Jørgen Høeg Kragbøll | Management | 0 companies |
| Jakob Norup | Chief Executive Officer | 0 companies |
| Jeppe Klestrup Fabrin Andersen | Management | 0 companies |
| Dennis Meldhedegaard-Nielsen | Chief Executive Officer | 0 companies |
| Bjarne Søballe | Board of Directors | 0 companies |
| Bo Kinch Andersen | Board of Directors | 0 companies |
| Thue Hagenau | Chairman | 0 companies |
| Claus Kruse | Board of Directors | 0 companies |
| Peter Ryberg | Board of Directors | 0 companies |
| Christian Petersen Aaholm | Chairman | 0 companies |
| Iyan Khaled Zein | Chairman | 0 companies |
| Frank Mortensen | Board of Directors | 0 companies |
| Ulrik Due Jensen | Board of Directors | 0 companies |
| Robertus Willy Peter Siep | Board of Directors | 0 companies |
| Lene Espersen | Board of Directors | 0 companies |
| Morten Achilles Bruus | Board of Directors | 0 companies |
| Kim Michael Nielsen | Board of Directors | 0 companies |
| Jesper Altamirano | Chairman | 0 companies |