| Revenue | DKK 14M | -9% |
| EBITDA | DKK 2,9M | +23% |
| Net profit | DKK -786K | -151% |
| Total assets | DKK 65,2M | +3% |
| Equity | DKK 8,8M | -12% |
| Employees | 48 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 13.485 | 14.947 | 15.398 | 14.000 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 6.621 | 5.103 | 2.318 | 2.857 |
| Depreciation & amort. | -838 | -801 | -665 | -510 |
| EBIT | 5.783 | 4.302 | 1.653 | 2.347 |
| Net financials | -1.039 | -1.136 | -1.454 | -1.844 |
| Profit before tax | 614 | 1.211 | 1.998 | -737 |
| Tax | 200 | -0 | -0 | -0 |
| Net profit | 414 | 939 | 1.543 | -786 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 52.828 | 56.626 | 63.442 | 65.238 |
| Equity | 7.490 | 8.430 | 9.973 | 8.787 |
| Long-term debt | 319 | 212 | 142 | 71 |
| Short-term debt | 45.019 | 47.984 | 53.179 | 56.350 |
| Total debt | 45.338 | 48.196 | 53.320 | 56.421 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MS Management | Management | 2016 – 2017 |
CR Audit | Audit | 1976 – 2005 |
TJ Management | Management | 2012 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1976 – 2016 | |
| Board of Directors | 2012 – 2016 | |
| Chairman | 2012 – 2016 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 10–14.99% | 2014 | |
| Company | 10–14.99% | 5–9.99% | 2014 | |
| Company | 100% | 100% | 2016 | |
| Company | 10–14.99% | 5–9.99% | 2014 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Scheel Frykmann | Management | 0 companies |
| Center Revision | Audit | 0 companies |
| Torben Jeppesen | Management | 0 companies |
| Steen Jensen | Board of Directors | 0 companies |
| Inger Marie Jensen | Board of Directors | 0 companies |
| Svend Karsten Kjærgaard Jensen | Chairman | 0 companies |
| Peter Selck | Chairman | 0 companies |