| Revenue | DKK 11,3M | +17% |
| EBITDA | DKK 11,3M | +17% |
| Net profit | DKK 3,8M | -3% |
| Total assets | DKK 41,7M | +59% |
| Equity | DKK 10,2M | +60% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | — | 7.494 | 8.393 | 9.655 | 11.275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30.746 | 7.494 | 8.393 | 9.655 | 11.275 |
| Depreciation & amort. | -13.793 | -9.608 | -6.532 | -5.324 | -7.009 |
| EBIT | -44.539 | -2.114 | 1.862 | 4.331 | 4.266 |
| Net financials | -2.462 | -1.506 | -847 | -415 | -456 |
| Profit before tax | -47.001 | -3.620 | 1.015 | 3.916 | 3.810 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -47.001 | -3.620 | 1.015 | 3.916 | 3.810 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 56.696 | 37.025 | 25.368 | 26.290 | 41.714 |
| Equity | -44.578 | -48.198 | -47.184 | 6.368 | 10.179 |
| Long-term debt | 30.272 | 19.936 | 16.258 | 3.504 | 16.013 |
| Short-term debt | 67.422 | 62.304 | 53.990 | 14.515 | 14.509 |
| Total debt | 97.694 | 82.240 | 70.248 | 18.019 | 30.521 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MW Management | Management | 2002 – 2003 |
SV Management | Management | 2015 – 2021 |
PH Chief Executive Officer | Chief Executive Officer | 2004 – 2015 |
JU Management | Management | 2003 – 2004 |
AJ Management | Management | 2003 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (18) | ||
| Chairman | 2008 – 2009 | |
| Chairman | 2009 – 2011 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2014 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2003 – 2013 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2002 – 2004 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2018 – 2021 | |
| Chairman | 2007 – 2008 | |
| Chairman | 2004 – 2005 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2002 – 2021 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2005 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Wig Harboe-Jepsen | Management | 0 companies |
| Stig Vilmun-Jaltved | Management | 0 companies |
| Peter Holm Møller | Chief Executive Officer | 0 companies |
| Jukka Uolevi Suotsalo | Management | 0 companies |
| Asko Juhani Kojo | Management | 0 companies |
| Raimo Tapio Rummukainen | Chairman | 0 companies |
| Juha Mikkonen | Chairman | 0 companies |
| Nobuyuki Tanaka | Board of Directors | 0 companies |
| Johannes Hubertus Seijger | Chairman | 0 companies |
| Junichi Oi | Board of Directors | 0 companies |
| Hilkka Helena Webb | Board of Directors | 0 companies |
| Timo Tapani Erkkilä | Board of Directors | 0 companies |
| Kari Blomberg | Board of Directors | 0 companies |
| Jari Pentti Valtanen | Board of Directors | 0 companies |
| Yuichiro Masuda | Board of Directors | 0 companies |
| Jussi Muikka | Chairman | 0 companies |
| Jukka Ilari Viinikainen | Chairman | 0 companies |
| Ilse Faber | Board of Directors | 0 companies |
| Yasumitsu Baba | Board of Directors | 0 companies |
| Michael Karl Goeskjær | Board of Directors | 0 companies |
| Katsumi Hamada | Board of Directors | 0 companies |
| Bengt Martin Carlioth | Board of Directors | 0 companies |
| Jukka Uolevi Suotsalo | Chairman | 0 companies |