| Revenue | DKK 8,7M | +35% |
| EBITDA | DKK 3,1M | +39% |
| Net profit | DKK 2,1M | -74% |
| Total assets | DKK 9,6M | -42% |
| Equity | DKK 5,4M | -54% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 8.055 | 6.221 | 4.650 | 6.488 | 8.749 |
| Staff expenses | -5.695 | -5.756 | -3.904 | -3.919 | -5.058 |
| EBITDA | 591 | 465 | 746 | 2.258 | 3.141 |
| Depreciation & amort. | 268 | 494 | 309 | -300 | -282 |
| EBIT | 323 | -29 | 437 | 1.959 | 2.858 |
| Net financials | 1.429 | 965 | 754 | 6.714 | 34 |
| Profit before tax | 1.752 | 936 | 1.191 | 8.672 | 2.893 |
| Tax | 28 | 13 | -81 | 458 | 793 |
| Net profit | 1.724 | 923 | 1.272 | 8.214 | 2.100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.419 | 10.527 | 11.076 | 16.477 | 9.584 |
| Equity | 5.108 | 4.531 | 4.803 | 11.714 | 5.414 |
| Long-term debt | 2.392 | 2.102 | 1.852 | 0 | 0 |
| Short-term debt | 3.920 | 3.880 | 4.420 | 4.709 | 4.111 |
| Total debt | 6.311 | 5.983 | 6.273 | 4.709 | 4.111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HK Management | Management | 2016 | — | — |
KN Management | Management | 1982 | — | — |
KE Audit | Audit | 1982 | — | — |
PH Management | Management | 2000 | — | — |
FJ Management | Management | 1982 | — | — |
MS Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SDK FREJA A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jespersen | Chief Executive Officer | 0 companies |
| Henrik Klausen | Management | 0 companies |
| Kaj Nicolai Hansen | Management | 0 companies |
| Knud Erik Rasmussen | Audit | 0 companies |
| Peter Hansen | Management | 0 companies |
| Flemming Johannes Kroer | Management | 0 companies |
| Meatha Sofia Hansen | Management | 0 companies |
| Lissi Hansen | Board of Directors | 0 companies |
| Uffe Ringsmose | Board of Directors | 0 companies |
| Hans Valdemar Jensen | Board of Directors | 0 companies |
| Søren Jan Gran Hansen | Chairman | 0 companies |
| Sven Kaas Hansen | Board of Directors | 0 companies |
| Birthe Jytte Hansen | Board of Directors | 0 companies |
| Henning Jensen | Board of Directors | 0 companies |
| Jens Peter Hansen | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Chairman | 0 companies |
| Inge Kamilla Kroer | Board of Directors | 0 companies |
| Helle Gaard Weis | Board of Directors | 0 companies |