| Revenue | DKK 181K | -19% |
| EBITDA | DKK -300K | -141% |
| Net profit | DKK -367K | -191% |
| Total assets | DKK 7M | +8% |
| Equity | DKK 5,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 355 | 289 | 167 | 222 | 181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 161 | 54 | 164 | 736 | -300 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 161 | 54 | 164 | 736 | -300 |
| Net financials | -52 | -40 | -43 | 0 | 0 |
| Profit before tax | 109 | 14 | 121 | 736 | -300 |
| Tax | 30 | 8 | 436 | 334 | 67 |
| Net profit | 79 | 6 | -315 | 402 | -367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 7.145 | 7.100 | 5.809 | 6.459 | 6.999 |
| Equity | 6.050 | 6.056 | 5.741 | 6.143 | 5.776 |
| Long-term debt | 559 | 465 | 0 | 0 | 0 |
| Short-term debt | 236 | 274 | 68 | 128 | 1.116 |
| Total debt | 795 | 739 | 68 | 128 | 1.116 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PW Management | Management | 1989 – 2016 |
ET | Audit | 1989 – 1990 |
KB Audit | Audit | 1996 – 2005 |
P | Audit | 1989 – 1995 |
AP Management | Management | 2016 – 2017 |
PE Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 1989 – 1990 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 1989 – 1999 | |
| Board of Directors | 1999 – 2016 | |
| Chairman | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Willers-Madsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kurt Bülow | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Andre Pierre Willers-Madsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jane Hvergel Kryger | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Vagn Sanggaard Jakobsen | Board of Directors | 0 companies |
| Charlotte Rosenkvist Willers-Madsen | Board of Directors | 0 companies |
| Søren Svend Gettermann | Chairman | 0 companies |
| Henrik Biltris Christensen | Board of Directors | 0 companies |
| Gert Tommy Gargas | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |