| Revenue | DKK 6,3M | -2% |
| EBITDA | DKK 655K | -21% |
| Net profit | DKK -248K | -196% |
| Total assets | DKK 3,9M | +6% |
| Equity | DKK 252K | -58% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 5.855 | 6.373 | 6.376 | 6.261 |
| Staff expenses | -5.794 | -5.660 | -5.519 | -5.606 |
| EBITDA | 23 | 628 | 833 | 655 |
| Depreciation & amort. | -283 | -286 | -351 | -318 |
| EBIT | -260 | 343 | 482 | 337 |
| Net financials | -79 | -87 | -138 | -535 |
| Profit before tax | -187 | 256 | 345 | -198 |
| Tax | 76 | 69 | 87 | 51 |
| Net profit | -263 | 187 | 258 | -248 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 2.595 | 2.605 | 3.689 | 3.895 |
| Equity | 237 | 337 | 595 | 252 |
| Long-term debt | 1.112 | 961 | 1.396 | 1.208 |
| Short-term debt | 1.247 | 1.307 | 1.697 | 2.430 |
| Total debt | 2.358 | 2.268 | 3.093 | 3.638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2018 | — | — |
NT Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMSEN HOLDING, ØRUM ApS | Company | 66.7% | 66.7% | 2014 |
Selskabet af 26. august 2021 ApS. | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kjær Trolle | Management | 0 companies |
| Niels Thomsen | Management | 0 companies |
| Søren Ehlert | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Marianne Vadmand Trolle | Board of Directors | 0 companies |
| Doc Alslev Christensen | Board of Directors | 0 companies |
| Vibeke Madsen | Board of Directors | 0 companies |