| Revenue | DKK 140,6M | -56% |
| EBITDA | DKK -485K | -120% |
| Net profit | DKK 4M | +638% |
| Total assets | DKK 68,1M | -43% |
| Equity | DKK 43,6M | +9% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 401.681 | 380.157 | 318.624 | 140.648 |
| Staff expenses | -32.765 | -30.032 | -19.871 | -9.693 |
| EBITDA | 2.620 | -992 | 2.367 | -485 |
| Depreciation & amort. | -3.501 | -2.945 | -2.718 | -3.455 |
| EBIT | -881 | -3.937 | -351 | -3.940 |
| Net financials | -1.656 | -1.338 | -595 | -819 |
| Profit before tax | -2.537 | -5.275 | -946 | 5.627 |
| Tax | -823 | -2.069 | -208 | 1.659 |
| Net profit | -1.715 | -3.207 | -738 | 3.969 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 190.253 | 125.638 | 118.579 | 68.116 |
| Equity | 54.198 | 40.393 | 40.062 | 43.623 |
| Long-term debt | 20.377 | 16.870 | 15.684 | 19.764 |
| Short-term debt | 113.316 | 68.082 | 62.747 | 3.250 |
| Total debt | 133.693 | 84.952 | 78.432 | 23.014 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
IM Deputy | Deputy | 1971 – 1987 |
HO Management | Management | 2015 – 2017 |
CE Management | Management | 2015 – 2017 |
HC Management | Management | 1971 – 2006 |
HC Chief Executive Officer | Chief Executive Officer | 2006 – 2015 |
LP Management | Management | 2006 – 2015 |
Ri | Audit | 1971 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 1971 – 2006 | |
| Board of Directors | 1971 – 2008 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 1971 – 1989 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 1971 – 2015 | |
| Board of Directors | 1971 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ingeborg Marie Nielsen | Deputy | 0 companies |
| Hans Otto Ewers | Management | 0 companies |
| Claus Ewers | Management | 0 companies |
| Hans Christian Bjarne Nielsen | Management | 0 companies |
| Hans Christian Nielsen | Chief Executive Officer | 0 companies |
| Lars Peter Nielsen | Management | 0 companies |
| Revisionskontoret i Roskilde | Audit | 0 companies |
| Karen Elisabeth Nielsen | Board of Directors | 0 companies |
| Henning Pedersen | Board of Directors | 0 companies |
| Jakob Ewers | Chairman | 0 companies |
| Jens Carl Ewers | Board of Directors | 0 companies |
| Kristine Ewers | Board of Directors | 0 companies |
| Johan Otto Stollig Ewers | Board of Directors | 0 companies |
| Michael Peter Bodziock | Board of Directors | 0 companies |
| Eyvind Nielsen | Board of Directors | 0 companies |
| Thomas Dall Ewers | Board of Directors | 0 companies |
| Jens Henning Elmerkjær | Board of Directors | 0 companies |
| Mogens Ott Ploug Marsken | Board of Directors | 0 companies |