| Revenue | DKK 12,1M | -41% |
| EBITDA | DKK 454K | +192% |
| Net profit | DKK -705K | -376% |
| Total assets | DKK 16,9M | +4% |
| Equity | DKK 3,9M | -15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 7.938 | 12.963 | 12.045 | 13.968 | 20.540 | 12.116 |
| Staff expenses | -5.195 | -11.924 | -11.102 | -14.429 | -11.209 | -11.662 |
| EBITDA | 2.743 | 1.040 | 942 | -462 | -492 | 454 |
| Depreciation & amort. | -800 | -663 | -634 | -1.738 | -265 | -1.236 |
| EBIT | 1.943 | 376 | 309 | -2.200 | -757 | -782 |
| Net financials | -345 | -373 | -460 | -208 | 568 | -121 |
| Profit before tax | 1.598 | 3 | -151 | -2.408 | -189 | -903 |
| Tax | 405 | 2 | -30 | -547 | -41 | -198 |
| Net profit | 1.193 | 1 | -121 | -1.861 | -148 | -705 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 13.747 | 11.639 | 10.932 | 8.681 | 16.303 | 16.881 |
| Equity | 4.067 | 3.068 | 2.660 | 799 | 4.651 | 3.946 |
| Long-term debt | 2.154 | 2.113 | 621 | 4.000 | 6.509 | 5.563 |
| Short-term debt | 7.526 | 6.457 | 8.272 | 3.882 | 5.143 | 7.260 |
| Total debt | 9.680 | 8.571 | 8.272 | 7.882 | 11.652 | 12.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
PC Management | Management | 1990 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CUBIC- MODULSYSTEM A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Preben Christiansen | Management | 0 companies |
| Jesper Sand Fristrup | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Torben Fristrup | Chairman | 0 companies |
| Jacob Møller Knudsen | Board of Directors | 0 companies |
| Lillian Kirsten Christiansen | Board of Directors | 0 companies |
| Niels Mogensen | Chairman | 0 companies |
| Ib Jørgen Rasmussen | Board of Directors | 0 companies |