| Revenue | DKK 773K | +39% |
| EBITDA | DKK 267K | +267% |
| Net profit | DKK 231K | +245% |
| Total assets | DKK 588K | -55% |
| Equity | DKK -200K | -2319% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 153 | 893 | 591 | 555 | 773 |
| Staff expenses | -698 | -766 | -650 | -715 | -506 |
| EBITDA | -545 | 127 | -59 | -160 | 267 |
| Depreciation & amort. | -9 | -9 | -9 | -0 | -0 |
| EBIT | -554 | 118 | -68 | -160 | 267 |
| Net financials | -42 | -29 | -33 | -41 | -80 |
| Profit before tax | -596 | 88 | -101 | -201 | 187 |
| Tax | -0 | 5 | -23 | -41 | -44 |
| Net profit | -596 | 83 | -78 | -160 | 231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 821 | 745 | 867 | 1.303 | 588 |
| Equity | -277 | -194 | -272 | -8 | -200 |
| Long-term debt | 515 | 491 | 471 | 450 | 0 |
| Short-term debt | 583 | 448 | 667 | 861 | 788 |
| Total debt | 1.098 | 939 | 1.138 | 1.311 | 788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Management | Management | 1995 | — | — |
| Audit | 1991 | — | — | |
TL Management | Management | 1991 | — | — |
KI | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Vivian Ellemand | Management | 0 companies |
| Erhvervsrevisorerne i Valby K.B. Revision | Audit | 0 companies |
| Teddy Lund | Management | 0 companies |
| Kirsten Irene Bothmann | Audit | 0 companies |
| Knud Jørgensen | Board of Directors | 0 companies |
| Ulrik Worziger | Board of Directors | 0 companies |