| Revenue | DKK 3,2M | -42% |
| EBITDA | DKK 1,5M | -60% |
| Net profit | DKK 3,5M | +27% |
| Total assets | DKK 20,1M | +1% |
| Equity | DKK 6,7M | +108% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 10.536 | 5.558 | 4.233 | 5.459 | 3.164 |
| Staff expenses | -2.196 | -2.506 | -2.337 | -1.819 | -1.703 |
| EBITDA | 3.041 | 3.052 | 1.896 | 3.639 | 1.461 |
| Depreciation & amort. | 354 | -231 | -91 | -0 | -0 |
| EBIT | 2.688 | 2.821 | 1.805 | 3.639 | 1.461 |
| Net financials | 182 | 2 | 12 | -36 | 2.332 |
| Profit before tax | 2.870 | 2.823 | 1.827 | 3.603 | 3.793 |
| Tax | 744 | 679 | 485 | 855 | 300 |
| Net profit | 2.126 | 2.144 | 1.342 | 2.748 | 3.493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 14.104 | 8.513 | 9.843 | 19.807 | 20.098 |
| Equity | 9.491 | 3.809 | 5.150 | 3.248 | 6.741 |
| Long-term debt | 2.159 | 0 | 0 | 5.240 | 0 |
| Short-term debt | 2.378 | 4.705 | 4.694 | 6.318 | 9.190 |
| Total debt | 4.537 | 4.705 | 4.694 | 11.558 | 9.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 2012 | — | — |
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
ÅS Management | Management | 2005 | — | — |
HL Management | Management | 2001 | — | — |
SM Management | Management | 2016 | — | — |
JK Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Petter Østbye | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Åge Sjåfjell | Management | 0 companies |
| Henrik Larsen | Management | 0 companies |
| Sune Mark Henriksen | Management | 0 companies |
| Jens Kring | Management | 0 companies |
| Ann-Sofie Mikaelsson | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Simo Pykälistä | Chairman | 0 companies |
| Björn Lennart Georg Sellman | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Clas Harald Torbjörn Kronander | Board of Directors | 0 companies |
| Rune Sandør | Board of Directors | 0 companies |
| Jan-Olof Vilhelm Arne Brüer | Board of Directors | 0 companies |
| Marie Elisabeth Ekström | Chairman | 0 companies |