| Revenue | DKK 9,6M | -58% |
| EBITDA | DKK 9,6M | -54% |
| Net profit | DKK 8M | -45% |
| Total assets | DKK 47,6M | -53% |
| Equity | DKK -24M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 12.264 | 8.915 | 2.938 | 7.294 | 10.364 | 23.055 | 9.598 |
| Staff expenses | -4.478 | -4.564 | -4.567 | -3.552 | -3.325 | -2.262 | -20 |
| EBITDA | 7.786 | 4.350 | -1.629 | 3.593 | 6.646 | 20.793 | 9.578 |
| Depreciation & amort. | -4.010 | -3.777 | -4.132 | -2.587 | -2.556 | -1.452 | -0 |
| EBIT | 3.776 | 573 | -5.762 | 1.006 | 4.089 | 19.341 | 9.578 |
| Net financials | -6.173 | -6.466 | -6.354 | -4.873 | -4.679 | -4.955 | -1.618 |
| Profit before tax | -2.398 | -5.893 | -12.116 | -3.868 | -589 | 14.386 | 7.960 |
| Tax | -516 | -1.686 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.881 | -4.207 | -12.116 | -3.868 | -589 | 14.386 | 7.960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 135.836 | 132.296 | 116.011 | 114.472 | 113.707 | 100.634 | 47.606 |
| Equity | -8.956 | -11.585 | -33.478 | -36.271 | -35.685 | -26.071 | -24.046 |
| Long-term debt | 104.201 | 101.856 | 113.673 | 112.450 | 98.578 | 0 | 0 |
| Short-term debt | 37.771 | 40.377 | 35.816 | 38.293 | 50.815 | 126.705 | 71.652 |
| Total debt | 141.972 | 142.233 | 149.489 | 150.743 | 149.392 | 126.705 | 71.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
| Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Frank Skaanning Wennerberg | Board of Directors | 0 companies |
| Bo Skaanning Ebbesen | Board of Directors | 0 companies |
| Steen Bill Jensen | Chairman | 0 companies |
| Jenny Holbæk Thomsen | Chairman | 0 companies |
| Jan Christiansen | Chairman | 0 companies |
| Martin Høgdal Skaanning | Board of Directors | 0 companies |
| Steen Bitsch | Board of Directors | 0 companies |