| Revenue | DKK 21M | -35% |
| EBITDA | DKK 5,3M | -62% |
| Net profit | DKK 698K | -77% |
| Total assets | DKK 82M | -11% |
| Equity | DKK 62,8M | +1% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2015 |
|---|---|---|---|---|
| Revenue | 36.202 | 37.980 | 32.428 | 21.035 |
| Staff expenses | -19.070 | -20.298 | -18.403 | -15.770 |
| EBITDA | 17.132 | 17.682 | 14.025 | 5.265 |
| Depreciation & amort. | -11.782 | -12.690 | -9.171 | -4.252 |
| EBIT | 5.349 | 4.992 | 4.854 | 1.014 |
| Net financials | -706 | -208 | -37 | -30 |
| Profit before tax | 4.644 | 4.784 | 4.817 | 984 |
| Tax | 2.079 | 1.151 | 1.831 | 286 |
| Net profit | 2.564 | 3.633 | 2.986 | 698 |
| Item | 2013 | 2014 | 2015 | 2015 |
|---|---|---|---|---|
| Total assets | 83.415 | 81.107 | 92.087 | 82.023 |
| Equity | 53.732 | 64.081 | 62.066 | 62.765 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 29.683 | 17.027 | 30.020 | 19.259 |
| Total debt | 29.683 | 17.027 | 30.020 | 19.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Audit | Audit | 1982 | — | — |
HG Management | Management | 2000 | — | — |
PI | Audit | 1998 | — | — |
BV Management | Management | 2015 | — | — |
JC Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Mikkelsen | Audit | 0 companies |
| Henrik Gamsgaard | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Bo Vendelboe | Management | 0 companies |
| Jens Creamer Sørensen | Management | 0 companies |
| Axel Otto Gerd von Wietersheim | Board of Directors | 0 companies |
| Christian Fredrik Stray | Board of Directors | 0 companies |
| Morten Levin Henneveld | Board of Directors | 0 companies |
| Michael Persson | Board of Directors | 0 companies |
| Franciscus Theodorus Maria Robben | Board of Directors | 0 companies |
| Jan Kenneth Segerlund | Board of Directors | 0 companies |
| Renaat Vermeulen | Board of Directors | 0 companies |
| Hans Wilhelm Reimer | Board of Directors | 0 companies |
| Bernardus Johannes Hendrikus Cornelese | Board of Directors | 0 companies |
| Paulus Stephanus Alexander Renaud | Board of Directors | 0 companies |
| Roger Petrus van Broeck | Board of Directors | 0 companies |
| Jess Lottenburger-Lausen | Board of Directors | 0 companies |
| Antony Massarella | Board of Directors | 0 companies |
| Britta Sørensen | Board of Directors | 0 companies |