| Revenue | — | — |
| EBITDA | DKK 2,3M | +143% |
| Net profit | DKK 792K | +114% |
| Total assets | DKK 6,8M | +37% |
| Equity | DKK -14,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -190 | -8 | 694 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -190 | -8 | 694 | -5.286 | 2.292 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -190 | -8 | 694 | -5.286 | 2.292 |
| Net financials | 1.629 | 459 | -1.770 | -6.677 | 621 |
| Profit before tax | 1.439 | 451 | -1.802 | -7.101 | 328 |
| Tax | 714 | -771 | -0 | -1.550 | -464 |
| Net profit | 724 | 1.222 | -1.802 | -5.551 | 792 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 847 | 1.072 | 1.121 | 4.952 | 6.775 |
| Equity | -17.511 | -14.317 | -18.275 | -15.525 | -14.733 |
| Long-term debt | 4.500 | 2.866 | 1.621 | 7.234 | 8.217 |
| Short-term debt | 10.319 | 12.234 | 16.021 | 13.243 | 13.291 |
| Total debt | 14.819 | 15.100 | 17.642 | 20.477 | 21.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2001 | — | — |
PI | Audit | 2004 | — | — |
KS Management | Management | 2001 | — | — |
AM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Arthur Francis | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Axel Mogens Karlshøj | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |