| Revenue | DKK 15,4M | — |
| EBITDA | DKK 295K | +30% |
| Net profit | DKK 237K | +18% |
| Total assets | DKK 15,1M | +5% |
| Equity | DKK 12,6M | +2% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 12.049 | 13.788 | 13.029 | 12.109 | — | 15.395 |
| Staff expenses | -0 | -0 | -8.777 | -8.244 | -8.719 | -9.795 |
| EBITDA | 154 | 274 | 225 | 195 | 226 | 295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 154 | 274 | 225 | 195 | 226 | 295 |
| Net financials | 83 | 54 | -133 | 30 | 29 | 26 |
| Profit before tax | 237 | 328 | 92 | 225 | 255 | 322 |
| Tax | -0 | -0 | 854 | 73 | 55 | 85 |
| Net profit | 237 | 328 | -762 | 152 | 200 | 237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 14.299 | 14.919 | 13.922 | 13.971 | 14.412 | 15.139 |
| Equity | 12.458 | 12.786 | 12.024 | 12.177 | 12.347 | 12.583 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.841 | 2.133 | 1.898 | 1.794 | 2.065 | 2.555 |
| Total debt | 1.841 | 2.133 | 1.898 | 1.794 | 2.065 | 2.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
VC Management | Management | 1989 | — | — |
NJ Audit | Audit | 1989 | — | — |
KF Management | Management | 1989 | — | — |
PB Management | Management | 2008 | — | — |
TH Management | Management | 2015 | — | — |
ES Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Bengt Oddmund Westervoll | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Kurt Folmer Nielsen | Management | 0 companies |
| Patrik Bertil Philipson | Management | 0 companies |
| Takaaki Hagiwara | Management | 0 companies |
| Erik Stryhn | Management | 0 companies |
| Sakae Sagane | Board of Directors | 0 companies |
| Carl-Åke Bengt Olsten | Board of Directors | 0 companies |
| Andrew Montgomery | Board of Directors | 0 companies |
| Asbjørn Christoffersen | Board of Directors | 0 companies |
| Charlotte Biil | Board of Directors | 0 companies |
| Hiroaki Takahashi | Board of Directors | 0 companies |
| Akio Samata | Board of Directors | 0 companies |
| Junichi Kimoto | Board of Directors | 0 companies |
| Lars Hargaard | Board of Directors | 0 companies |
| Tetsuhei Kawamura | Chairman | 0 companies |
| Yoshiyasu Somezawa | Board of Directors | 0 companies |
| Tsuyoshi Kawashima | Board of Directors | 0 companies |
| Hiroaki Takahashi | Chairman | 0 companies |
| Bent Greve | Board of Directors | 0 companies |
| Diarmid Anthony McBride | Chairman | 0 companies |
| Rainer Horst Sauer | Chairman | 0 companies |
| Hiroshi Matsuura | Board of Directors | 0 companies |
| Michael John Elton | Board of Directors | 0 companies |
| Kimiaki Yae | Board of Directors | 0 companies |
| Shigeru Ogasawara | Chairman | 0 companies |
| Hiroshi Nagai | Chairman | 0 companies |
| Masashi Fuse | Board of Directors | 0 companies |
| Christopher Brian Thompson | Board of Directors | 0 companies |