| Revenue | DKK -1,3M | +100% |
| EBITDA | DKK -1,3M | -100% |
| Net profit | DKK -1M | -102% |
| Total assets | DKK 3,1M | +311% |
| Equity | DKK 1,8M | +955% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 8.642 | 8.747 | 7.208 | 7.986 | -638 | -1.272 |
| Staff expenses | -8.475 | -8.726 | -6.857 | -7.925 | -0 | -0 |
| EBITDA | 167 | 21 | 351 | 60 | -638 | -1.272 |
| Depreciation & amort. | 89 | 103 | 75 | 100 | -0 | -0 |
| EBIT | 78 | -83 | 276 | -40 | -638 | -1.272 |
| Net financials | 46 | 78 | 49 | 53 | -10 | -34 |
| Profit before tax | 125 | -5 | 325 | 13 | -648 | -1.306 |
| Tax | 32 | -1 | 83 | 4 | -143 | -289 |
| Net profit | 93 | -5 | 243 | 10 | -504 | -1.017 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.289 | 1.752 | 1.873 | 1.880 | 756 | 3.107 |
| Equity | 49 | 45 | 287 | 297 | -208 | 1.775 |
| Long-term debt | 132 | 89 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.108 | 1.618 | 1.585 | 1.583 | 963 | 1.331 |
| Total debt | 2.240 | 1.707 | 1.585 | 1.583 | 963 | 1.331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2005 | — | — |
KK Management | Management | 1999 | — | — |
PB Management | Management | 1999 | — | — |
ON Management | Management | 2005 | — | — |
HA Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICTOR GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Erikstrup | Management | 0 companies |
| Kim Krogh Kristensen | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Ole Nygaard | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Lars Fogh-Andersen | Board of Directors | 0 companies |
| Per Højbjerre | Board of Directors | 0 companies |
| Anders Hjulmand | Chairman | 0 companies |
| Kaj Christiansen | Chairman | 0 companies |
| Bo Rhein-Knudsen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Jeannett Nygaard | Board of Directors | 0 companies |
| Jørgen Erik Holst | Chairman | 0 companies |