| Revenue | DKK -13K | -27% |
| EBITDA | DKK -13K | +27% |
| Net profit | DKK 2,7M | -33% |
| Total assets | DKK 3,1M | +1603% |
| Equity | DKK 703K | +132% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | -31 | -15 | -15 | -18 | -18 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.049 | -15 | -15 | -18 | -18 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.049 | -15 | -15 | -18 | -18 | -13 |
| Net financials | 995 | -269 | -6.836 | 17.717 | 4.067 | 2.746 |
| Profit before tax | -1.053 | -284 | -6.852 | 17.700 | 4.049 | 2.733 |
| Tax | -0 | -0 | -51 | -24 | -0 | -0 |
| Net profit | -1.053 | -284 | -6.801 | 17.724 | 4.049 | 2.733 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 1 | 0 | 0 | 0 | 182 | 3.103 |
| Equity | -16.970 | -17.088 | -23.681 | -5.879 | -2.205 | 703 |
| Long-term debt | 8.704 | 8.968 | 9.155 | 0 | 0 | 0 |
| Short-term debt | 2.192 | 2.273 | 2.306 | 2.369 | 2.387 | 2.401 |
| Total debt | 10.896 | 11.240 | 11.461 | 2.369 | 2.387 | 2.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2003 | — | — |
LS Management | Management | 2003 | — | — |
CM Management | Management | 2012 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2010 | — | — | |
OR | Board of Directors | 2003 | — | — |
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHAMROCK HOLDING A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Clausen | Management | 0 companies |
| Lars Skov Christensen | Management | 0 companies |
| Claus Mohr Pedersen | Management | 0 companies |
| Claus Dietz Hansen | Chief Executive Officer | 0 companies |
| Erik Bo Sørensen | Chairman | 0 companies |
| John-Ole Hansen | Chairman | 0 companies |
| Ove Ravn | Board of Directors | 0 companies |
| Knud Ingolf Nielsen | Board of Directors | 0 companies |
| Jens Møller | Chairman | 0 companies |
| Per Ib Agger-Nielsen | Board of Directors | 0 companies |
| Kresten Mogensen Hjortsballe | Board of Directors | 0 companies |
| Gitte Pedersen | Board of Directors | 0 companies |
| Martin Mohr Pedersen | Board of Directors | 0 companies |