| Revenue | DKK 7,8M | -56% |
| EBITDA | DKK 7,8M | -24% |
| Net profit | DKK 2,5M | +8% |
| Total assets | DKK 101,2M | -3% |
| Equity | DKK 4,8M | +162% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 19.356 | 17.702 | 17.776 | 7.845 |
| Staff expenses | -7.734 | -7.268 | -7.443 | -17 |
| EBITDA | 11.622 | 10.434 | 10.333 | 7.828 |
| Depreciation & amort. | -1.184 | -993 | -860 | -154 |
| EBIT | 10.438 | 9.441 | 9.472 | 7.675 |
| Net financials | -1.019 | -143.016 | -9.228 | -4.629 |
| Profit before tax | 9.419 | -63.801 | 2.624 | 3.046 |
| Tax | 2.387 | 988 | 322 | 565 |
| Net profit | 7.032 | -64.789 | 2.302 | 2.481 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 190.804 | 111.072 | 104.571 | 101.159 |
| Equity | 87.457 | -1.763 | -7.712 | 4.769 |
| Long-term debt | 60.488 | 57.738 | 55.988 | 53.221 |
| Short-term debt | 11.545 | 30.144 | 34.950 | 21.680 |
| Total debt | 72.032 | 87.882 | 90.938 | 74.900 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
HS Management | Management | 1983 – 1994 |
MR Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
CB Management | Management | 1983 – 1995 |
FR Management | Management | 2010 – 2012 |
UB Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
TR Chief Executive Officer | Chief Executive Officer | 2002 – 2008 |
JM Chief Executive Officer | Chief Executive Officer | 2008 – 2010 |
TV Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 1983 – 1992 | |
| Board of Directors | 1983 – 1995 | |
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 1983 – 1994 | |
| Board of Directors | 2008 – 2008 | |
| Chairman | 2005 – 2005 | |
| Chairman | 2005 – 2015 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 1983 – 1996 | |
| Board of Directors | 2010 – 2015 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 1983 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Straand | Management | 0 companies |
| Mark Robert Nykjær-Fisher | Chief Executive Officer | 0 companies |
| Carsten Borup Jakobsen | Management | 0 companies |
| Finn Raj Hansen Taul | Management | 0 companies |
| Ulrich Bjerring Bastrup | Chief Executive Officer | 0 companies |
| Tinna Rask Tveit | Chief Executive Officer | 0 companies |
| Jan Matthiesen | Chief Executive Officer | 0 companies |
| Tinne Viborg | Management | 0 companies |
| Svend Helge Andersen | Board of Directors | 0 companies |
| Saneya Abdel Fattah Raouf el Galaly | Board of Directors | 0 companies |
| Niels Egon Vanglev Jørgensen | Board of Directors | 0 companies |
| Birgitte Jeppesen | Board of Directors | 0 companies |
| Villy Birger Rasmussen | Board of Directors | 0 companies |
| Carsten Birk Nielsen | Chairman | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |
| Pia Klitten Sørensen | Board of Directors | 0 companies |
| Shahinaz Sherif Abdel Aziz | Board of Directors | 0 companies |
| Hans Raaschou | Board of Directors | 0 companies |
| Margrete Monir Gorgy | Chairman | 0 companies |
| Ahmed Abdel Fattah Raouf El-Galaly | Board of Directors | 0 companies |