| Revenue | DKK 25,9M | +215% |
| EBITDA | DKK 23,8M | +6492% |
| Net profit | DKK 21,1M | +262% |
| Total assets | DKK 24,1M | -34% |
| Equity | DKK 21,3M | — |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 6.709 | 21.095 | 5.553 | 8.239 | 25.943 |
| Staff expenses | -9.658 | -16.559 | -19.801 | -8.371 | -2.146 |
| EBITDA | -2.949 | 4.535 | -14.249 | -372 | 23.797 |
| Depreciation & amort. | -1.358 | -2.811 | -6.739 | -7.144 | -1.621 |
| EBIT | -4.307 | 1.724 | -20.988 | -7.516 | 22.176 |
| Net financials | -220 | -514 | -1.516 | -2.036 | -1.027 |
| Profit before tax | -4.527 | 1.210 | -22.503 | -9.552 | 21.149 |
| Tax | -1.156 | 313 | -4.842 | 3.483 | -0 |
| Net profit | -3.371 | 898 | -17.662 | -13.035 | 21.149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 46.681 | 63.322 | 55.636 | 36.657 | 24.110 |
| Equity | 11.199 | 12.097 | 9.435 | 0 | 21.343 |
| Long-term debt | 9.541 | 7.963 | 10.486 | 7.539 | 0 |
| Short-term debt | 24.895 | 41.954 | 35.715 | 29.118 | 2.767 |
| Total debt | 34.436 | 49.918 | 46.200 | 36.657 | 2.767 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
JT Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Audit | 1976 – 1992 | |
KD Management | Management | 2004 – 2006 |
AT Management | Management | 1976 – 2004 |
BR Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (18) | ||
| Chairman | 1976 – 1996 | |
| Chairman | 2015 – 2016 | |
| Chairman | 1976 – 1991 | |
| Board of Directors | 1976 – 1996 | |
| Chairman | 1976 – 1992 | |
| Board of Directors | 1976 – 1992 | |
| Board of Directors | 1976 – 1992 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 1976 – 1992 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2008 – 2014 | |
| Chairman | 1976 – 1992 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 1976 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 100% | 100% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Torp | Chief Executive Officer | 0 companies |
| REVISIONSFIRMAET TJRØNING, STATSAUT. REVISORER A/S | Audit | 0 companies |
| Kirsten Deneke | Management | 0 companies |
| Allan Troels-Smith | Management | 0 companies |
| Birgitte Rohde | Management | 0 companies |
| Susanne Folmer | Chairman | 0 companies |
| Henning Boysen | Chairman | 0 companies |
| Svend Aage Schaadt | Chairman | 0 companies |
| Christian Søgaard Larsen | Board of Directors | 0 companies |
| Rene Mourier | Chairman | 0 companies |
| Victor Horst Greulich | Board of Directors | 0 companies |
| Bettina Jill Bardram | Board of Directors | 0 companies |
| Henning Schmidt-Petersen | Board of Directors | 0 companies |
| Jesper Schmith Kampmann | Chairman | 0 companies |
| René Kampmann | Chairman | 0 companies |
| Kurt Poulsen | Board of Directors | 0 companies |
| John Cort Massow | Board of Directors | 0 companies |
| Allan Ingolf Rahtkens Norup | Chairman | 0 companies |
| Peter Juel Thykier | Board of Directors | 0 companies |
| Jørn Qviste | Chairman | 0 companies |
| Sara Agersborg | Board of Directors | 0 companies |
| André Haunsø Kampmann | Board of Directors | 0 companies |
| Peter Andreas Bøggild | Board of Directors | 0 companies |