| Revenue | DKK 82K | -20% |
| EBITDA | DKK 20K | +46% |
| Net profit | DKK -11K | +39% |
| Total assets | DKK 629K | -8% |
| Equity | DKK 320K | -16% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 144 | 155 | 221 | 204 | 205 | 103 | 82 |
| Staff expenses | -158 | -143 | -57 | -99 | -90 | -89 | -62 |
| EBITDA | 144 | 13 | 164 | 105 | 115 | 13 | 20 |
| Depreciation & amort. | -0 | -0 | 29 | 44 | 44 | 29 | 29 |
| EBIT | 144 | 13 | 134 | 61 | 71 | -16 | -10 |
| Net financials | -22 | -27 | -19 | -7 | -5 | -2 | -1 |
| Profit before tax | -36 | -14 | 116 | 54 | 66 | -18 | -11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -36 | -14 | 116 | 54 | 66 | -18 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 507 | 588 | 911 | 829 | 812 | 680 | 629 |
| Equity | 176 | 163 | 278 | 333 | 399 | 381 | 320 |
| Long-term debt | 172 | 0 | 206 | 173 | 130 | 82 | 55 |
| Short-term debt | 331 | 426 | 427 | 323 | 283 | 218 | 254 |
| Total debt | 331 | 426 | 633 | 497 | 413 | 300 | 309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VT | Audit | 1985 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Troels Jørgensen | Audit | 0 companies |
| Søren Wohlert Morthorst | Chief Executive Officer | 0 companies |
| Jens Gregersen | Chairman | 0 companies |
| Birgitte Svendsen | Chairman | 0 companies |
| Michael Alex Reimann Svendsen | Chairman | 0 companies |