| Revenue | DKK -642K | -13% |
| EBITDA | DKK -642K | +13% |
| Net profit | DKK -610K | +25% |
| Total assets | DKK 2,4M | +2% |
| Equity | DKK -596K | -4530% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.602 | 1.667 | 1.670 | 1.646 | 1.547 | -86 | -145 | 198 | -740 | -642 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 115 | 240 | 102 | -94 | -86 | -145 | 198 | -740 | -642 |
| Depreciation & amort. | -0 | -0 | -81 | -81 | -30 | -99 | -164 | -204 | -239 | -102 |
| EBIT | 72 | 115 | 159 | 20 | -124 | -185 | -309 | -6 | -979 | -744 |
| Net financials | 0 | 0 | 1 | 1 | -2 | -1 | -3 | -1 | -21 | -36 |
| Profit before tax | 72 | 115 | 159 | 21 | -126 | -186 | -312 | -6 | -1.000 | -781 |
| Tax | 23 | 33 | 45 | 0 | -47 | -41 | -66 | -2 | -187 | -171 |
| Net profit | 49 | 82 | 22 | 20 | -120 | -145 | -246 | -5 | -814 | -610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.375 | 2.962 | 2.471 | 2.714 | 1.932 | 2.041 | 1.384 | 1.687 | 2.314 | 2.358 |
| Equity | 1.218 | 1.300 | 1.323 | 1.343 | 1.223 | 1.078 | 832 | 827 | 13 | -596 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | 950 |
| Short-term debt | 2.162 | 1.666 | 1.149 | 1.371 | 709 | 963 | 552 | 859 | 1.351 | 2.005 |
| Total debt | 2.162 | 1.666 | 1.149 | 1.371 | 709 | 963 | 552 | 859 | 2.301 | 2.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2000 | — | — |
US Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CITADEL ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Vad Faber Andersen | Management | 0 companies |
| Udo Stehr | Management | 0 companies |
| Steve Wong | Board of Directors | 0 companies |
| Christian Bekken | Board of Directors | 0 companies |
| Karin Marie Elisabeth Danielsson | Board of Directors | 0 companies |
| Mette Søndergaard | Board of Directors | 0 companies |
| Mats Jonas Siljeskär | Board of Directors | 0 companies |
| Karl Erik Vester Olesen | Chairman | 0 companies |