| Revenue | DKK 1M | +23% |
| EBITDA | DKK 201K | +455% |
| Net profit | DKK 116K | +207% |
| Total assets | DKK 1,1M | +8% |
| Equity | DKK 64K | +128% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.241 | 1.944 | 460 | 1.554 | 1.131 | 833 | 1.021 |
| Staff expenses | -1.973 | -1.723 | -475 | -1.349 | -1.339 | -890 | -821 |
| EBITDA | 269 | 221 | -15 | 205 | -208 | -57 | 201 |
| Depreciation & amort. | -242 | -171 | -83 | -205 | -130 | -45 | -35 |
| EBIT | 27 | 49 | -98 | -0 | -338 | -102 | 166 |
| Net financials | -57 | -55 | -19 | -76 | -37 | -47 | 1 |
| Profit before tax | -30 | -5 | 217 | -71 | -375 | -149 | 167 |
| Tax | -3 | 149 | 167 | 3 | -82 | -40 | 51 |
| Net profit | -27 | -155 | 50 | -73 | -293 | -109 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.915 | 1.646 | 1.514 | 1.348 | 1.125 | 1.048 | 1.136 |
| Equity | 352 | 198 | 248 | 174 | -119 | -228 | 64 |
| Long-term debt | 398 | 318 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.165 | 1.131 | 1.267 | 1.173 | 1.244 | 1.275 | 1.073 |
| Total debt | 1.563 | 1.449 | 1.267 | 1.173 | 1.244 | 1.275 | 1.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 1990 | — | — |
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
FH Management | Management | 1990 | — | — |
JE Management | Management | 1990 | — | — |
JE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PartnerPlus ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hildorf | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Freddy Hansen | Management | 0 companies |
| Jørgen Engmann Hildorf | Management | 0 companies |
| John Einar Larsen | Management | 0 companies |
| Jørgen Kailow | Chairman | 0 companies |
| Mogens Kailow | Board of Directors | 0 companies |