| Revenue | DKK 533K | -19% |
| EBITDA | DKK 417K | +1284% |
| Net profit | DKK 482K | +136% |
| Total assets | DKK 830K | +56% |
| Equity | DKK -2,3M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 314 | -59 | -189 | 659 | 533 |
| Staff expenses | -11 | -4 | -6 | -694 | -116 |
| EBITDA | 302 | -63 | -195 | -35 | 417 |
| Depreciation & amort. | -95 | -88 | -90 | -37 | -52 |
| EBIT | 207 | -151 | -284 | -73 | 364 |
| Net financials | 172 | 26 | -2.166 | -1.285 | -20 |
| Profit before tax | 379 | -126 | -2.451 | -1.357 | 344 |
| Tax | -4 | -0 | -0 | -0 | -137 |
| Net profit | 383 | -126 | -2.451 | -1.357 | 482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.577 | 2.627 | 655 | 532 | 830 |
| Equity | 1.190 | 1.064 | -1.387 | -2.744 | -2.262 |
| Long-term debt | 0 | 0 | 1.000 | 2.502 | 2.494 |
| Short-term debt | 1.387 | 1.562 | 1.042 | 774 | 598 |
| Total debt | 1.387 | 1.562 | 2.042 | 3.276 | 3.092 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
VG Management | Management | 1990 – 1993 |
ET | Audit | 1990 – 1993 |
SS Management | Management | 1990 – 1993 |
JE Audit | Audit | 2010 – 2010 |
KS Management | Management | 1993 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1990 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Viktor Gad Rasmussen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Jan Ekmann Hørsel | Audit | 0 companies |
| Kim Schiøtt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |