| Revenue | DKK 3,9M | +16% |
| EBITDA | DKK 3,9M | +16% |
| Net profit | DKK 4,9M | +36% |
| Total assets | DKK 37,7M | +15% |
| Equity | DKK 33,3M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.240 | 1.345 | 1.482 | 1.874 | 1.751 | 3.404 | 3.932 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.220 | 1.345 | 1.482 | 1.536 | 1.751 | 3.404 | 3.932 |
| Depreciation & amort. | -219 | -256 | -297 | -0 | -407 | -412 | -311 |
| EBIT | 1.001 | 1.089 | 1.185 | 1.536 | 1.344 | 2.992 | 3.621 |
| Net financials | 2.516 | 1.564 | 1.915 | 2.106 | 437 | 1.371 | 2.088 |
| Profit before tax | 3.517 | 2.653 | 3.099 | 3.642 | 1.781 | 4.363 | 5.709 |
| Tax | 295 | 298 | 387 | 470 | 250 | 746 | 791 |
| Net profit | 3.222 | 2.355 | 2.712 | 3.172 | 1.531 | 3.617 | 4.918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 19.739 | 22.056 | 26.434 | 29.874 | 29.893 | 32.679 | 37.656 |
| Equity | 17.213 | 19.473 | 22.090 | 25.165 | 26.598 | 28.516 | 33.333 |
| Long-term debt | 2.195 | 2.046 | 1.920 | 1.950 | 1.801 | 1.629 | 826 |
| Short-term debt | 331 | 537 | 2.424 | 2.759 | 1.494 | 2.534 | 3.350 |
| Total debt | 2.526 | 2.582 | 4.343 | 4.709 | 3.295 | 4.163 | 4.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
PE | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Palle Engell Frederiksen | Audit | 0 companies |
| Wentzel Bohn-Willeberg | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |