| Revenue | DKK 3,3M | +51% |
| EBITDA | DKK 1,9M | +65% |
| Net profit | DKK 234K | +160% |
| Total assets | DKK 7,4M | +0% |
| Equity | DKK 393K | +147% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.241 | -820 | 2.209 | 3.346 |
| Staff expenses | -1.050 | -1.001 | -1.073 | -1.472 |
| EBITDA | 1.191 | -1.821 | 1.136 | 1.874 |
| Depreciation & amort. | -194 | -340 | -285 | -481 |
| EBIT | 997 | -2.161 | 852 | 1.393 |
| Net financials | -227 | -606 | -1.061 | -885 |
| Profit before tax | 770 | -1.800 | -233 | 508 |
| Tax | 250 | 502 | 155 | 274 |
| Net profit | 520 | -2.302 | -388 | 234 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 12.597 | 9.765 | 7.381 | 7.413 |
| Equity | 2.850 | 548 | 159 | 393 |
| Long-term debt | 462 | 752 | 605 | 0 |
| Short-term debt | 9.145 | 8.466 | 6.617 | 6.588 |
| Total debt | 9.607 | 9.217 | 7.221 | 6.588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2003 | — | — |
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PER SKARBY HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Helding Skarby | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| John Martinus Nielsen | Board of Directors | 0 companies |
| Mikkel Gandrup | Board of Directors | 0 companies |
| Mogens Christensen | Board of Directors | 0 companies |
| Holger Vestergaard | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Annette Hansen | Board of Directors | 0 companies |
| Kristian Stampe Benfeldt | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Søren Næsborg | Chairman | 0 companies |
| Winnie Nielsen | Chairman | 0 companies |