| Revenue | DKK 46K | -52% |
| EBITDA | DKK -76K | +85% |
| Net profit | DKK -141K | +73% |
| Total assets | DKK 14,5M | -2% |
| Equity | DKK 13,5M | -1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 5.843 | 4.409 | 2.619 | 1.900 | 95 | 46 |
| Staff expenses | -660 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | 982 | 1.863 | 848 | 1.170 | -491 | -76 |
| Depreciation & amort. | 1.747 | 1.244 | -757 | -89 | -11 | -11 |
| EBIT | -766 | 619 | 91 | 1.081 | -502 | -87 |
| Net financials | 61 | 68 | 62 | 26 | -19 | -54 |
| Profit before tax | -705 | 687 | 153 | 1.107 | -521 | -141 |
| Tax | 1.275 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.980 | 687 | 153 | 1.107 | -521 | -141 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 13.580 | 13.910 | 13.510 | 14.675 | 14.816 | 14.541 |
| Equity | 12.255 | 12.942 | 13.095 | 14.202 | 13.681 | 13.540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.325 | 968 | 415 | 473 | 1.135 | 1.001 |
| Total debt | 1.325 | 968 | 415 | 473 | 1.135 | 1.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2017 | — | — |
EL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TD Management | Management | 1998 | — | — |
HL Management | Management | 2003 | — | — |
JH Management | Management | 2009 | — | — |
RC Management | Management | 2012 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jean-Philippe Delouis | Management | 0 companies |
| Erik Lissner | Chief Executive Officer | 0 companies |
| Torben Degn Søndergaard | Management | 0 companies |
| Harald Lundemo | Management | 0 companies |
| John Howard Peacock | Management | 0 companies |
| Rolf Christen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Rikard Westerdahl | Board of Directors | 0 companies |
| Johannes Getrudis Paulus de Ruitjer | Board of Directors | 0 companies |
| Arne Robert Gjers | Chairman | 0 companies |
| James Gerard Naro | Board of Directors | 0 companies |
| Tor Belstad | Chairman | 0 companies |
| Rune Hakon Rabo | Board of Directors | 0 companies |
| Fredd Causevic | Board of Directors | 0 companies |
| Terje Negård | Board of Directors | 0 companies |
| Paul Antony Wilson | Board of Directors | 0 companies |
| Bengt Harald Berg | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Adrian John Dallison | Board of Directors | 0 companies |
| Christopher Maityard | Chairman | 0 companies |
| Lasse Johansen | Chairman | 0 companies |
| John Peacock | Chairman | 0 companies |