| Revenue | DKK 5,6M | -44% |
| EBITDA | DKK 5,6M | -11% |
| Net profit | DKK -2,8M | -106% |
| Total assets | DKK 85,2M | -9% |
| Equity | DKK 13,7M | +4687% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 11.431 | 11.034 | 10.628 | 10.038 | 5.645 |
| Staff expenses | -358 | -396 | -436 | -442 | -5 |
| EBITDA | 7.517 | -2.407 | -9.362 | 6.348 | 5.640 |
| Depreciation & amort. | -1.325 | 899 | 56 | -52 | -22 |
| EBIT | 6.192 | -3.305 | -9.418 | 6.296 | 5.618 |
| Net financials | -3.710 | -1.456 | -3.544 | 38.717 | -1.726 |
| Profit before tax | -28.178 | -4.761 | -12.962 | 45.013 | -1.808 |
| Tax | -878 | 99 | -21 | 211 | 982 |
| Net profit | -27.300 | -4.860 | -12.941 | 44.802 | -2.790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 127.431 | 112.784 | 91.464 | 93.802 | 85.221 |
| Equity | -27.300 | -32.161 | -45.101 | -299 | 13.711 |
| Long-term debt | 24.926 | 24.465 | 24.265 | 23.979 | 1.288 |
| Short-term debt | 129.805 | 120.479 | 112.300 | 70.122 | 70.222 |
| Total debt | 154.732 | 144.945 | 136.565 | 94.101 | 71.510 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
NE Audit | Audit | 2000 – 2004 |
PD Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
ET | Audit | 1989 – 1989 |
VN Management | Management | 1989 – 1992 |
KE Management | Management | 2013 – 2014 |
GK Management | Management | 2008 – 2013 |
PA Management | Management | 2006 – 2008 |
| Audit | 1989 – 1999 | |
JL Management | Management | 2014 – 2015 |
MH Management | Management | 2013 – 2013 |
HM Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
PE Management | Management | 1989 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Former (17) | ||
| Board of Directors | 2013 – 2014 | |
| Chairman | 1989 – 2003 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 1989 – 1989 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2003 – 2006 | |
| Chairman | 2011 – 2013 | |
| Board of Directors | 1989 – 1999 | |
| Board of Directors | 2006 – 2008 | |
| Chairman | 2003 – 2006 | |
| Chairman | 2010 – 2011 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2017 – 2017 | |
| Chairman | 1989 – 1989 | |
| Board of Directors | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Jørgensen | Audit | 0 companies |
| Preben Damgaard Petersen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Vagner Nielsen Aagaard | Management | 0 companies |
| Knud Erik Banke Kristensen | Management | 0 companies |
| Gitte Kremmer Henriksen | Management | 0 companies |
| Peter André Friese Vestergaard | Management | 0 companies |
| Statsaut. revisor Niels Erik Jørgensen | Audit | 0 companies |
| Jess Lykke Gregersen | Management | 0 companies |
| Morten Herluf Nielsen | Management | 0 companies |
| Henrik Middelbo Andersen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Michael Agergaard | Board of Directors | 0 companies |
| Bendt Andersen | Chairman | 0 companies |
| Jakob Nørrekjær Andersson | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Henrik Gorm Nielsen | Chairman | 0 companies |
| Flemming Bisgaard Nielsen | Board of Directors | 0 companies |
| Bent Andersen | Chairman | 0 companies |
| Knud Paustian | Board of Directors | 0 companies |
| Karsten Rossen Jakobsen | Chairman | 0 companies |
| Erling Nielsen | Board of Directors | 0 companies |
| Jørn Bach-Hansen | Board of Directors | 0 companies |
| Christian Toftelund Ermose | Chairman | 0 companies |
| Preben Lykkegaard Andersen | Chairman | 0 companies |
| Lars Petersson | Chairman | 0 companies |
| Thomas Kullegaard | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Per Bjørnsholm | Board of Directors | 0 companies |