| Revenue | DKK 2M | +20% |
| EBITDA | DKK 1,4M | +24% |
| Net profit | DKK 403K | +61% |
| Total assets | DKK 33,5M | -24% |
| Equity | DKK 385K | +2199% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -14.610 | 13.368 | -50.380 | 2.560 | 1.690 | 2.035 |
| Staff expenses | -28 | -189 | -935 | -645 | -578 | -654 |
| EBITDA | -14.638 | 13.835 | -51.315 | 5.384 | 1.112 | 1.374 |
| Depreciation & amort. | 884 | -328 | -830 | 1.734 | -0 | -0 |
| EBIT | -15.522 | 13.507 | -52.145 | 3.650 | 1.112 | 1.374 |
| Net financials | -43.703 | -38.467 | -4.683 | 64.993 | -861 | -971 |
| Profit before tax | -56.111 | 7.913 | -56.828 | 68.642 | 251 | 403 |
| Tax | -0 | -0 | 12.008 | -0 | 0 | -0 |
| Net profit | -56.111 | 7.913 | -68.836 | 68.642 | 251 | 403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 102.204 | 112.782 | 46.771 | 47.208 | 43.875 | 33.463 |
| Equity | -7.988 | -75 | -68.912 | -269 | -18 | 385 |
| Long-term debt | 45.356 | 44.435 | 44.164 | 38.087 | 37.992 | 28.525 |
| Short-term debt | 64.836 | 68.422 | 71.519 | 9.390 | 5.902 | 4.552 |
| Total debt | 110.192 | 112.857 | 115.683 | 47.477 | 43.894 | 33.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
PH Management | Management | 1998 | — | — |
| Audit | 1997 | — | — | |
HB Management | Management | 1990 | — | — |
KM | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 25.0% | 25.0% | 1997 | |
| Individual | 15.0% | 15.0% | 1997 | |
| Individual | 15.0% | 15.0% | 1997 | |
| Individual | 15.0% | 15.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Peter Haaber | Management | 0 companies |
| Revisionsfirmaet Valentino Dalgaard | Audit | 0 companies |
| Holger Brogaard Pedersen | Management | 0 companies |
| Kaj Michael Tolver Jensen | Audit | 0 companies |
| Claus Høxbro | Chairman | 0 companies |
| Peter Gjersøe | Board of Directors | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Hans-Frederik Dydensborg | Chairman | 0 companies |
| Kim Schlichter | Chairman | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |
| Helle Højer | Board of Directors | 0 companies |