| Revenue | DKK 715K | +149% |
| EBITDA | DKK 657K | +128% |
| Net profit | DKK 1,1M | +2026% |
| Total assets | DKK 105K | -97% |
| Equity | DKK 9K | +101% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 464 | 458 | 454 | 97 | 290 | 287 | 715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 464 | 458 | 454 | 97 | 290 | 287 | 657 |
| Depreciation & amort. | 77 | -77 | -1.282 | -76 | -76 | -76 | -0 |
| EBIT | 387 | 381 | -828 | 21 | 214 | 211 | 657 |
| Net financials | -290 | -214 | -190 | -137 | -131 | -122 | 440 |
| Profit before tax | 97 | 167 | -1.018 | -116 | 82 | 89 | 1.097 |
| Tax | -0 | 46 | 65 | -0 | 26 | 37 | -0 |
| Net profit | 97 | 121 | -1.083 | -116 | 56 | 52 | 1.097 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.859 | 4.782 | 3.500 | 3.460 | 3.356 | 3.317 | 105 |
| Equity | -117 | 4 | -1.079 | -1.195 | -1.139 | -1.087 | 9 |
| Long-term debt | 3.579 | 3.341 | 3.173 | 3.493 | 3.962 | 4.009 | 75 |
| Short-term debt | 1.397 | 1.437 | 1.406 | 1.163 | 532 | 395 | 20 |
| Total debt | 4.976 | 4.779 | 4.579 | 4.655 | 4.494 | 4.404 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
KL Management | Management | 1992 | — | — |
SF Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Knud Larsson | Management | 0 companies |
| Susanne Falck Borch | Unofficial title | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |