| Revenue | DKK 271K | -68% |
| EBITDA | DKK 271K | -61% |
| Net profit | DKK 1,3M | +75% |
| Total assets | DKK 17,5M | -6% |
| Equity | DKK 12,9M | +12% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 332 | 88 | 492 | 549 | 845 | 271 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -24 | -134 | 492 | 549 | 696 | 271 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -86 | -86 | -86 | -86 | -86 | -86 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -110 | -220 | 405 | 462 | 609 | 184 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -327 | 746 | 1.227 | 676 | 69 | 1.235 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -437 | 525 | 1.633 | 1.138 | 678 | 1.420 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -206 | -101 | -241 | -142 | -90 | 75 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -232 | 627 | 1.873 | 1.281 | 768 | 1.345 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.917 | 21.870 | 25.102 | 31.549 | 18.691 | 17.500 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.992 | 7.619 | 9.492 | 10.773 | 11.542 | 12.886 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.219 | 1.062 | 931 | 880 | 976 | 905 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.098 | 8.640 | 10.278 | 15.625 | 6.174 | 3.681 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.317 | 9.701 | 11.209 | 16.505 | 7.150 | 4.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2001 | — | — |
PM Management | Management | 1997 | — | — |
ET | Audit | 1997 | — | — |
AM Management | Management | 2013 | — | — |
LJ Management | Management | 2012 | — | — |
KV Management | Management | 2011 | — | — |
LB Management | Management | 2012 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Mønsted | Management | 0 companies |
| Peter Mønsted | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Ask Michael Munck | Management | 0 companies |
| Lars Juhl | Management | 0 companies |
| Kim Vestergaard-Hansen | Management | 0 companies |
| Lars Bonnesen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kornelis Koolhof | Board of Directors | 0 companies |
| Peter Schaumburg-Müller | Board of Directors | 0 companies |
| Frank Møller Nielsen | Board of Directors | 0 companies |
| Hartwig Karl-Gustav Buss | Board of Directors | 0 companies |
| Michael Ray Dumas | Board of Directors | 0 companies |
| Alfred James Victor Stanley | Chairman | 0 companies |
| Frank Fischer | Board of Directors | 0 companies |
| William Kayser Terrill | Board of Directors | 0 companies |
| Thomas Damsgaard | Board of Directors | 0 companies |
| Andre Grikitis | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Chairman | 0 companies |
| Hans Henrik de Lichtenberg | Board of Directors | 0 companies |