| Revenue | DKK 3,2M | -30% |
| EBITDA | DKK -1,1M | -484% |
| Net profit | DKK -1,2M | -150% |
| Total assets | DKK 4,3M | -8% |
| Equity | DKK -394K | -214% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4.760 | 5.311 | 4.319 | 4.641 | 3.250 |
| Staff expenses | -4.379 | -4.801 | -4.210 | -4.828 | -4.343 |
| EBITDA | 98 | 511 | 81 | -187 | -1.093 |
| Depreciation & amort. | -224 | -333 | -195 | -222 | -251 |
| EBIT | -126 | 178 | -114 | -409 | -1.344 |
| Net financials | 35 | 62 | 137 | -175 | -31 |
| Profit before tax | -156 | 239 | 23 | -584 | -1.375 |
| Tax | 2 | 64 | 29 | -88 | -135 |
| Net profit | -158 | 175 | -6 | -497 | -1.240 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 5.442 | 5.373 | 4.811 | 4.641 | 4.274 |
| Equity | 2.474 | 849 | 843 | 347 | -394 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.901 | 4.474 | 3.954 | 4.295 | 4.668 |
| Total debt | 2.901 | 4.474 | 3.954 | 4.295 | 4.668 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SH Management | Management | 1997 – 2009 |
PM Management | Management | 1984 – 1997 |
EH | Audit | 1998 – 2005 |
JM Audit | Audit | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2014 | |
| Chairman | 2009 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Hyllehøj Molzen | Management | 0 companies |
| Peter Molzen | Management | 0 companies |
| Erik Halfdan Hultquist | Audit | 0 companies |
| John Møller Borup | Audit | 0 companies |
| Troels Hyllehøj Molzen | Board of Directors | 0 companies |
| Anne-Marie Willer | Chairman | 0 companies |