| Revenue | DKK 63,9M | +13% |
| EBITDA | DKK 29,6M | +21% |
| Net profit | DKK 12,5M | -21% |
| Total assets | DKK 193,9M | +25% |
| Equity | DKK 27M | +17% |
| Employees | 5 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 34.125 | 38.327 | 17.769 | 56.491 | 63.904 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28.415 | -31.434 | -31.451 | -32.017 | -34.318 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.710 | 6.893 | -13.682 | 24.474 | 29.586 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -761 | -2.588 | -2.640 | -2.720 | -978 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.949 | 4.305 | -16.321 | 21.754 | 28.608 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.113 | -2.375 | -3.051 | -1.803 | -12.807 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -164 | 1.930 | -19.373 | 19.951 | 15.801 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 985 | 426 | -4.372 | 4.177 | 3.286 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.149 | 1.504 | -15.000 | 15.774 | 12.515 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194.118 | 193.194 | 147.112 | 155.545 | 193.898 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 12.045 | 12.921 | -2.715 | 23.058 | 27.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 10.928 | 14.269 | 8.967 | -4.131 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.909 | 177.314 | 147.492 | 130.760 | 166.775 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.925 | 177.314 | 147.492 | 130.760 | 166.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2003 | — | — |
JK | Audit | 2005 | — | — |
VJ Management | Management | 1995 | — | — |
JT Management | Management | 2002 | — | — |
HD Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mazur | Management | 0 companies |
| Jens-Erik Kollin Nielsen | Audit | 0 companies |
| Viggo Jensen | Management | 0 companies |
| Jan Toft Nielsen | Management | 0 companies |
| Henning Damgård Nissen | Management | 0 companies |
| Gerner Wolff-Sneedorff | Board of Directors | 0 companies |
| Geir Utne Berg | Board of Directors | 0 companies |
| Henry Thomsen | Board of Directors | 0 companies |
| Flemming Haahr | Board of Directors | 0 companies |
| Holger Madsen | Board of Directors | 0 companies |
| Asbjørn Fjeldheim | Board of Directors | 0 companies |
| Anders Emil Velde | Board of Directors | 0 companies |
| Steen Fogh Rasmussen | Board of Directors | 0 companies |
| Jens Bendt | Board of Directors | 0 companies |
| Reinholdt Thorvald Bjelland | Board of Directors | 0 companies |
| Stein Lande | Board of Directors | 0 companies |
| Ole Koch Hansen | Board of Directors | 0 companies |
| Carsten Wøhlk Lauritsen | Board of Directors | 0 companies |
| Bent Alsø | Board of Directors | 0 companies |