| Revenue | DKK 95K | +158% |
| EBITDA | DKK 93K | +183% |
| Net profit | DKK 74K | +752% |
| Total assets | DKK 163K | +139% |
| Equity | DKK 32K | +176% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 513 | 37 | 95 |
| Staff expenses | -537 | -4 | -2 |
| EBITDA | -25 | 33 | 93 |
| Depreciation & amort. | -7 | -17 | -0 |
| EBIT | -32 | 16 | 93 |
| Net financials | -20 | -15 | -11 |
| Profit before tax | -51 | 1 | 83 |
| Tax | -11 | 12 | 9 |
| Net profit | -40 | -11 | 74 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 204 | 68 | 163 |
| Equity | -30 | -42 | 32 |
| Long-term debt | 30 | 30 | 0 |
| Short-term debt | 204 | 80 | 131 |
| Total debt | 234 | 110 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1989 | — | — |
SN Management | Management | 1989 | — | — |
DR Management | Management | 1989 | — | — |
JA Management | Management | 1994 | — | — |
| Audit | 1989 | — | — | |
JH Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Søren Nicolaj Thielsen | Management | 0 companies |
| Dan Rybak | Management | 0 companies |
| John Algot Falbrink | Management | 0 companies |
| Statsaut. revisor Søren Poulsen | Audit | 0 companies |
| Jørgen Hougaard | Management | 0 companies |
| Sten Villy Railo | Board of Directors | 0 companies |
| Tina Ritnagel | Board of Directors | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Victor August Hougaard | Board of Directors | 0 companies |
| Anthon Harald Hougaard | Board of Directors | 0 companies |
| Knud Møller Jensen | Board of Directors | 0 companies |
| Carsten Henning Dahl | Board of Directors | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |
| Thomas Okkels | Chairman | 0 companies |
| Jon Ivar Johansen | Board of Directors | 0 companies |