| Revenue | DKK 2,4M | -2% |
| EBITDA | DKK 737K | -16% |
| Net profit | DKK 324K | -1% |
| Total assets | DKK 2,9M | +0% |
| Equity | DKK 615K | +111% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 1.895 | 1.811 | 2.141 | 2.484 | 2.436 |
| Staff expenses | -1.588 | -1.601 | -1.593 | -1.602 | -1.698 |
| EBITDA | 307 | 209 | 548 | 882 | 737 |
| Depreciation & amort. | -242 | -243 | -245 | -243 | -157 |
| EBIT | 65 | -34 | 303 | 639 | 581 |
| Net financials | -257 | -246 | -243 | -182 | -120 |
| Profit before tax | -192 | -280 | 60 | 457 | 461 |
| Tax | 60 | -15 | 56 | 129 | 137 |
| Net profit | -252 | -264 | 4 | 328 | 324 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 3.258 | 3.116 | 2.919 | 2.877 | 2.880 |
| Equity | 223 | -41 | -37 | 291 | 615 |
| Long-term debt | 0 | 0 | 1.120 | 500 | 820 |
| Short-term debt | 2.893 | 3.030 | 1.719 | 1.990 | 1.371 |
| Total debt | 2.893 | 3.030 | 2.839 | 2.490 | 2.191 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Audit | 1992 – 1992 | |
VC Management | Management | 1992 – 1992 |
LD Management | Management | 1992 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 1992 – 2004 | |
| Board of Directors | 1992 – 2001 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 1992 – 2001 | |
| Board of Directors | 1992 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50% | 2004 | |
| Company | 50–66.65% | 50–66.65% | 2004 | |
| Individual | 50–66.65% | 50% | 2004 | |
| Company | 50–66.65% | 50–66.65% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Damgaard-Jensen | Management | 0 companies |
| Lise Benedict Boldsen | Board of Directors | 0 companies |
| Helen Beadle | Board of Directors | 0 companies |
| Jens Broe Christensen | Board of Directors | 0 companies |
| Michael Frederiksen | Board of Directors | 0 companies |
| Anette Møller | Board of Directors | 0 companies |
| Torben Boldsen | Board of Directors | 0 companies |