| Revenue | DKK 3,6M | -70% |
| EBITDA | DKK -2,6M | -109% |
| Net profit | DKK -8,8M | -143% |
| Total assets | DKK 235K | -100% |
| Equity | DKK -85,2M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 14.843 | 7.142 | 16.373 | 16.860 | 15.477 | 12.014 | 3.641 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14.843 | -9.530 | 16.043 | 14.217 | 9.950 | 28.014 | -2.625 |
| Depreciation & amort. | -32.615 | -170 | -0 | -4 | -13 | -19 | -0 |
| EBIT | -17.772 | -9.700 | 16.043 | 14.213 | 9.937 | 27.995 | -2.625 |
| Net financials | -17.067 | -14.885 | -10.500 | -12.905 | -12.787 | -7.508 | -6.172 |
| Profit before tax | -34.840 | -24.585 | 5.543 | 1.307 | -2.850 | 20.487 | -8.796 |
| Tax | -291 | 5.158 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -34.549 | -29.743 | 5.543 | 1.307 | -2.850 | 20.487 | -8.796 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 253.629 | 228.998 | 228.983 | 232.037 | 230.319 | 246.445 | 235 |
| Equity | -70.796 | -100.539 | -95.387 | -94.079 | -96.929 | -76.442 | -85.238 |
| Long-term debt | 308.838 | 310.367 | 311.656 | 315.109 | 317.646 | 307.831 | 69.863 |
| Short-term debt | 14.367 | 13.132 | 12.713 | 11.008 | 9.603 | 15.056 | 15.610 |
| Total debt | 323.205 | 323.499 | 324.369 | 326.116 | 327.248 | 322.888 | 85.473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PF Management | Management | 1997 | — | — |
KK Audit | Audit | 2000 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
NJ Audit | Audit | 1997 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Pia Lindberg | Chief Executive Officer | 0 companies |
| Peter Felix Tschudi | Management | 0 companies |
| Kirsten Kirkhoff | Audit | 0 companies |
| Steen Larsen | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Axel Camillo Eitzen | Chief Executive Officer | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Felix Henry Tschudi | Board of Directors | 0 companies |
| Nina Braaten Eitzen | Board of Directors | 0 companies |
| Anette Stampe Sørensen | Board of Directors | 0 companies |
| Sidsel Bromose | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Nini Anne Wallendahl Eitzen | Board of Directors | 0 companies |
| Mogens Worre Sørensen | Chairman | 0 companies |