| Revenue | DKK 10,2M | -1% |
| EBITDA | DKK 764K | +83% |
| Net profit | DKK -38K | -152% |
| Total assets | DKK 11,2M | -6% |
| Equity | DKK 1,5M | -2% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 10.267 | 12.080 | 10.613 | 10.262 | 10.196 |
| Staff expenses | -11.560 | -10.631 | -10.633 | -9.339 | -9.432 |
| EBITDA | -1.735 | 1.067 | -446 | 419 | 764 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -478 |
| EBIT | -1.735 | 1.067 | -446 | 419 | 286 |
| Net financials | -338 | -336 | -242 | -317 | -314 |
| Profit before tax | -2.074 | 732 | -688 | 102 | -27 |
| Tax | -510 | 185 | -99 | 29 | 10 |
| Net profit | -1.564 | 547 | -589 | 72 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 6.068 | 6.384 | 12.317 | 11.863 | 11.183 |
| Equity | — | 2.103 | 1.513 | 1.586 | 1.548 |
| Long-term debt | 5.704 | 598 | 100 | 0 | 0 |
| Short-term debt | 5.185 | 10.255 | 10.703 | 10.277 | 9.636 |
| Total debt | 10.889 | 10.853 | 10.803 | 10.277 | 9.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Unofficial title | Unofficial title | 2017 | — | — |
KS Management | Management | 2016 | — | — |
VD Management | Management | 1990 | — | — |
VH Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOPPE A/S | Company | 15.0% | 15.0% | 2010 |
Masine ApS | Company | 50.0% | 50.0% | 2010 |
AGC Automotive Glass Danmark A/S | Company | 100.0% | 100.0% | 2016 |
A & H ApS | Company | 10.0% | 10.0% | 2008 |
MICARO ApS | Company | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Cristiano Mario Rossi | Unofficial title | 0 companies |
| Kim Stølsved Jørgensen | Management | 0 companies |
| Viggo Dresing | Management | 0 companies |
| Viggo Hansen | Management | 0 companies |
| Bjarne Hansen | Board of Directors | 0 companies |
| Henrik Heide Ottosen | Board of Directors | 0 companies |
| Allan Kastbjerg Gundersen | Board of Directors | 0 companies |
| Frédéric Gillot | Board of Directors | 0 companies |
| Jeppe Ruseng Hansen | Chairman | 0 companies |
| Grzegorz Bohdan Lajca | Chairman | 0 companies |
| Stig Michael Nilsson | Chairman | 0 companies |
| Henrik Vingaard | Board of Directors | 0 companies |
| Michael Rewers Østergaard | Board of Directors | 0 companies |