| Revenue | DKK -19K | -11% |
| EBITDA | DKK -19K | +11% |
| Net profit | DKK -116K | -153% |
| Total assets | DKK 1,3M | -3% |
| Equity | DKK -346K | -51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -39 | -23 | -18 | -22 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -23 | -18 | -22 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -23 | -18 | -22 | -19 |
| Net financials | -63 | 429 | 863 | 241 | -97 |
| Profit before tax | -102 | 407 | 845 | 219 | -116 |
| Tax | 13 | -5 | 5 | -0 | -0 |
| Net profit | -115 | 412 | 840 | 219 | -116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 82 | 165 | 1.027 | 1.311 | 1.266 |
| Equity | -1.700 | -1.288 | -449 | -229 | -346 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.569 | 1.454 | 1.476 | 1.540 | 1.612 |
| Total debt | 1.569 | 1.454 | 1.476 | 1.540 | 1.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 1994 | — | — |
HT Audit | Audit | 1994 | — | — |
OC Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DYNES ApS | Company | 33.3% | 33.3% | 2011 |
EMILAN ApS | Company | 33.3% | 33.3% | 2011 |
HENTON GROUP A/S | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Villadsen Madsen | Management | 0 companies |
| Hans Trærup | Audit | 0 companies |
| OM CONSULTANCY ApS | Founder | 0 companies |
| Frederik Lysholt Hansen | Board of Directors | 0 companies |
| Ole Hansen | Board of Directors | 0 companies |
| Uffe Berg Pedersen | Board of Directors | 0 companies |
| Orla Madsen | Board of Directors | 0 companies |