| Revenue | DKK 340K | +4% |
| EBITDA | DKK -10K | -141% |
| Net profit | DKK -899K | -500% |
| Total assets | DKK 4,4M | -15% |
| Equity | DKK -811K | -1027% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | -10 | 79 | 260 | 327 | 340 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -120 | -24 | 25 | -10 |
| Depreciation & amort. | -0 | 53 | 169 | -169 | -857 |
| EBIT | -10 | -173 | -193 | -144 | -868 |
| Net financials | 24 | -9 | -72 | -75 | -83 |
| Profit before tax | 14 | -182 | -265 | -218 | -950 |
| Tax | 4 | -45 | -42 | -69 | -51 |
| Net profit | 11 | -137 | -223 | -150 | -899 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 610 | 5.460 | 5.396 | 5.235 | 4.431 |
| Equity | 598 | 461 | 237 | 88 | -811 |
| Long-term debt | 0 | 2.170 | 2.170 | 2.170 | 2.170 |
| Short-term debt | 12 | 2.829 | 2.989 | 2.978 | 3.072 |
| Total debt | 12 | 4.999 | 5.159 | 5.148 | 5.242 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PH Management | Management | 2004 – 2014 |
KG Management | Management | 2000 – 2001 |
TB | Audit | 2000 – 2009 |
FC Management | Management | 2014 – 2019 |
PC Management | Management | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2000 – 2014 | |
| Board of Directors | 2000 – 2004 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Helmer Jørgensen | Management | 0 companies |
| Kaj Gydesen | Management | 0 companies |
| Torben Bjerre-Poulsen | Audit | 0 companies |
| Flemming Christian Ebbesen Madsen | Management | 0 companies |
| Per Christian Roager | Management | 0 companies |
| John Erik Nielsen | Board of Directors | 0 companies |
| Søren Schou Madsen | Board of Directors | 0 companies |
| Jakob Skaarup Arrevad | Chairman | 0 companies |
| Kenn Laage Hansen | Board of Directors | 0 companies |
| Anders Madsen | Board of Directors | 0 companies |
| Stine Schou Madsen | Board of Directors | 0 companies |