| Revenue | DKK 9,9M | -7% |
| EBITDA | DKK -619K | -155% |
| Net profit | DKK -908K | -294% |
| Total assets | DKK 6,2M | -22% |
| Equity | DKK 1,4M | -39% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 7.025 | 7.604 | 8.642 | 7.930 | 10.620 | 9.912 |
| Staff expenses | -11.726 | -6.804 | -7.889 | -9.341 | -9.494 | -10.531 |
| EBITDA | -4.701 | 800 | 754 | -1.411 | 1.126 | -619 |
| Depreciation & amort. | -637 | -308 | -437 | -417 | -396 | -435 |
| EBIT | -5.337 | 492 | 317 | -1.829 | 729 | -1.054 |
| Net financials | -137 | -291 | -275 | -85 | -124 | -58 |
| Profit before tax | -5.474 | 201 | 42 | -1.914 | 606 | -1.112 |
| Tax | -638 | 54 | -10 | -957 | 138 | -204 |
| Net profit | -4.836 | 146 | 52 | -956 | 468 | -908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 6.640 | 7.512 | 7.047 | 7.006 | 7.984 | 6.233 |
| Equity | 138 | 284 | 2.837 | 1.881 | 2.348 | 1.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.502 | 7.228 | 4.210 | 5.126 | 5.636 | 4.793 |
| Total debt | 6.502 | 7.228 | 4.210 | 5.126 | 5.636 | 4.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PO Management | Management | 1995 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXPO HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Rasmussen Christensen | Chief Executive Officer | 0 companies |
| Peer Ole Ellegaard | Management | 0 companies |
| Jesper Peer Ellegaard | Chief Executive Officer | 0 companies |
| Henrik Ejsing | Chief Executive Officer | 0 companies |
| Thomas Egebøl | Chairman | 0 companies |
| Claus Gulbech Clausen | Board of Directors | 0 companies |
| Peter Fejerskov | Chairman | 0 companies |