| Revenue | DKK 475K | -30% |
| EBITDA | DKK 2,8M | +245% |
| Net profit | DKK 2M | +272% |
| Total assets | DKK 10,8M | -72% |
| Equity | DKK 7,1M | -58% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 853 | 1.499 | 2.323 | 2.113 | 1.660 | 675 | 475 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 853 | 5.204 | 2.203 | 5.125 | 1.476 | 823 | 2.837 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 853 | 5.204 | 2.203 | 5.125 | 1.476 | 823 | 2.837 |
| Net financials | -490 | -1.026 | -1.292 | -1.756 | -812 | -142 | 2.038 |
| Profit before tax | 363 | 4.178 | 911 | 3.369 | 664 | 680 | 2.513 |
| Tax | 91 | 995 | 123 | 319 | -116 | 149 | 533 |
| Net profit | 272 | 3.183 | 789 | 3.050 | 780 | 532 | 1.980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 28.045 | 45.245 | 65.799 | 71.047 | 40.939 | 37.936 | 10.767 |
| Equity | 1.829 | 6.013 | 8.801 | 15.851 | 16.631 | 17.163 | 7.143 |
| Long-term debt | 14.914 | 28.783 | 39.507 | 45.124 | 19.183 | 17.251 | 1.054 |
| Short-term debt | 10.189 | 8.245 | 15.124 | 7.181 | 3.344 | 1.701 | 2.570 |
| Total debt | 25.103 | 37.028 | 54.631 | 52.305 | 22.527 | 18.953 | 3.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
SJ Management | Management | 2004 | — | — |
OD Management | Management | 2000 | — | — |
SP Management | Management | 2008 | — | — |
RT Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DB4 A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Susanne Jo Thomsen | Management | 0 companies |
| Otto Diedrich Lück | Management | 0 companies |
| Søren Pjedsted | Management | 0 companies |
| Ragn Toghøj Gaihede | Management | 0 companies |
| Kristian Mølgaard | Board of Directors | 0 companies |
| Martin Leth | Chairman | 0 companies |
| Flemming Heegaard | Board of Directors | 0 companies |
| Anders Boelskifte | Board of Directors | 0 companies |
| Lisbeth Grundsøe | Board of Directors | 0 companies |