| Revenue | DKK 2,7M | +0% |
| EBITDA | DKK 857K | +135% |
| Net profit | DKK 258K | +235% |
| Total assets | DKK 5,1M | -3% |
| Equity | DKK -414K | +38% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 3.049 | 3.022 | 2.286 | 2.672 | 2.662 |
| Staff expenses | -1.809 | -1.893 | -1.988 | -2.307 | -1.805 |
| EBITDA | 970 | 934 | 288 | 365 | 857 |
| Depreciation & amort. | -0 | -0 | -0 | -140 | -127 |
| EBIT | 970 | 934 | 288 | 225 | 730 |
| Net financials | -582 | -511 | -419 | -416 | -472 |
| Profit before tax | 388 | 423 | -131 | -191 | 258 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 388 | 423 | -131 | -191 | 258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.415 | 5.744 | 5.498 | 5.218 | 5.067 |
| Equity | — | -350 | -481 | -672 | -414 |
| Long-term debt | 5.419 | 5.082 | 4.364 | 2.609 | 2.555 |
| Short-term debt | 3.113 | 3.228 | 3.573 | 3.282 | 2.927 |
| Total debt | 8.532 | 8.310 | 7.937 | 5.891 | 5.481 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
NR Management | Management | 1984 – 2003 |
TE Management | Management | 2003 – 2017 |
TK Management | Management | 1984 – 1994 |
OA Audit | Audit | 1984 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1984 – 2003 | |
| Board of Directors | 1984 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Regnar Leitner | Management | 0 companies |
| Tom Ejvind Jensen | Management | 0 companies |
| Tage Kristian Nielsen | Management | 0 companies |
| Ole Aarslev Lou | Audit | 0 companies |
| Kim Kaj Stæckmann | Board of Directors | 0 companies |
| Gyda Margrethe Leitner | Board of Directors | 0 companies |