| Revenue | DKK 27,7M | -68% |
| EBITDA | DKK 74,3M | -88% |
| Net profit | DKK 64,5M | -88% |
| Total assets | DKK 520,9M | -51% |
| Equity | DKK 512,3M | -51% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 120.510 | 121.739 | 121.569 | 85.982 | 27.697 |
| Staff expenses | -1.780 | -1.842 | -2.027 | -2.096 | -1.732 |
| EBITDA | 76.204 | 86.498 | 97.728 | 601.250 | 74.305 |
| Depreciation & amort. | -46.369 | -43.668 | -18.769 | 2.561 | -2.090 |
| EBIT | 29.835 | 42.830 | 78.959 | 598.689 | 72.215 |
| Net financials | -15.166 | -9.565 | -16.608 | -36.435 | -1.118 |
| Profit before tax | 14.669 | 33.265 | 62.351 | 562.254 | 71.097 |
| Tax | 11.177 | 5.961 | 15.807 | 19.315 | 6.560 |
| Net profit | 3.492 | 27.304 | 46.544 | 542.939 | 64.537 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.632.694 | 1.497.225 | 1.474.734 | 1.064.896 | 520.929 |
| Equity | 474.730 | 448.704 | 510.393 | 1.055.416 | 512.284 |
| Long-term debt | 1.078.595 | 976.804 | 874.445 | 0 | 0 |
| Short-term debt | 44.143 | 59.190 | 68.735 | 2.380 | 639 |
| Total debt | 1.122.738 | 1.035.994 | 943.180 | 2.380 | 639 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
Mv Management | Management | 2017 – 2018 |
ET | Audit | 1987 – 1988 |
| Audit | 1987 – 1991 | |
BB Management | Management | 2004 – 2005 |
PG Management | Management | 2005 – 2008 |
JP Management | Management | 1987 – 1992 |
AH Management | Management | 1987 – 2004 |
TB Management | Management | 2009 – 2017 |
PE Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 1987 – 1988 | |
| Chairman | 2002 – 2006 | |
| Chairman | 1987 – 1991 | |
| Chairman | 2009 – 2016 | |
| Board of Directors | 1987 – 1997 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 1987 – 1990 | |
| Chairman | 2006 – 2008 | |
| Board of Directors | 1987 – 1997 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2009 – 2016 | |
| Chairman | 1987 – 1988 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Martin von Horsten | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Langkilde Larsen, Århus | Audit | 0 companies |
| Birgitte Bruun | Management | 0 companies |
| Preben Gramstrup | Management | 0 companies |
| Jørgen Peter Wohnsen | Management | 0 companies |
| Asger Hansen | Management | 0 companies |
| Thomas Boisen Schmidt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Mogens Munk-Rasmussen | Chairman | 0 companies |
| Thorleif Krarup | Chairman | 0 companies |
| Bente Overgaard | Chairman | 0 companies |
| Hugo Andersen | Board of Directors | 0 companies |
| David Hellemann | Chairman | 0 companies |
| Zygmunt Auster | Board of Directors | 0 companies |
| Peter Engberg Jensen | Chairman | 0 companies |
| Ole Stentoft | Board of Directors | 0 companies |
| Søren Holm | Board of Directors | 0 companies |
| Palle Nordahl | Board of Directors | 0 companies |
| Jes Klausby | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Kenneth Hedegaard | Chairman | 0 companies |
| Michael Bank | Board of Directors | 0 companies |