| Revenue | DKK 9,6M | -20% |
| EBITDA | DKK 6,1M | -20% |
| Net profit | DKK 23,8M | +230% |
| Total assets | DKK 84,9M | -60% |
| Equity | DKK 78M | +44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -73 | 9 | 11.096 | 11.776 | 11.988 | 9.562 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | 690 | 24.742 | 8.325 | 7.639 | 6.145 |
| Depreciation & amort. | -424 | 341 | -0 | -0 | -0 | -0 |
| EBIT | -497 | 350 | 24.742 | 8.325 | 7.639 | 6.145 |
| Net financials | 22.677 | -17.444 | -3.254 | -2.068 | -1.565 | -2.633 |
| Profit before tax | 22.180 | -17.094 | 21.488 | 17.693 | 9.246 | 30.535 |
| Tax | 5.098 | -4.632 | 6.507 | 1.810 | 2.034 | 6.744 |
| Net profit | 17.082 | -12.462 | 14.981 | 15.883 | 7.212 | 23.791 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 128.800 | 206.057 | 193.129 | 205.312 | 210.286 | 84.904 |
| Equity | 96.263 | 83.801 | 31.084 | 46.966 | 54.178 | 77.969 |
| Long-term debt | 0 | 93.654 | 116.878 | 112.612 | 107.304 | 0 |
| Short-term debt | 1.791 | 2.489 | 12.547 | 11.303 | 12.340 | 6.935 |
| Total debt | 1.791 | 96.143 | 129.425 | 123.915 | 119.643 | 6.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EL Audit | Audit | 1987 | — | — |
KE Management | Management | 2004 | — | — |
RS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TG PARTNERS II P/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Viggo Bæk | Chief Executive Officer | 0 companies |
| Esther Larsen | Audit | 0 companies |
| Knud Erik Højgaard | Management | 0 companies |
| Richard Sandmand | Management | 0 companies |
| Karsten Sandmand | Board of Directors | 0 companies |
| Ulla Marie Vesterholm | Board of Directors | 0 companies |
| Per Hansen | Board of Directors | 0 companies |
| Vibeke Lykkegard | Board of Directors | 0 companies |