| Revenue | DKK 4,1M | +40% |
| EBITDA | DKK 4,1M | +162% |
| Net profit | DKK 10,8M | +246% |
| Total assets | DKK 68,3M | +11% |
| Equity | DKK 24,3M | +62% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.098 | 2.339 | 3.197 | 2.921 | 4.089 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9.967 | 2.523 | 4.226 | -6.564 | 4.089 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.967 | 2.523 | 4.226 | -6.564 | 4.089 |
| Net financials | -5.144 | -4.792 | -4.633 | -705 | 410 |
| Profit before tax | -15.112 | -2.270 | -407 | -7.269 | 4.499 |
| Tax | -751 | -1.561 | -661 | 138 | -6.324 |
| Net profit | -14.361 | -708 | 253 | -7.407 | 10.822 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 66.883 | 69.704 | 71.201 | 61.359 | 68.346 |
| Equity | -47.116 | -47.824 | 22.430 | 15.022 | 24.273 |
| Long-term debt | 50.146 | 46.453 | 43.474 | 38.457 | 32.693 |
| Short-term debt | 63.853 | 71.075 | 5.298 | 7.880 | 11.380 |
| Total debt | 113.998 | 117.528 | 48.772 | 46.337 | 44.073 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PH Management | Management | 2012 – 2017 |
KB Audit | Audit | 2003 – 2004 |
CP Management | Management | 2004 – 2007 |
VC Chief Executive Officer | Chief Executive Officer | 2003 – 2004 |
SR Management | Management | 2017 – 2018 |
KS Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2007 – 2009 | |
| Chairman | 2009 – 2012 | |
| Chairman | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Haahr Thomsen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Christian Poul Gjersøe | Management | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Sonni Rode Madsen | Management | 0 companies |
| Kim Schlichter | Management | 0 companies |
| Tine Elisabet Larsen | Board of Directors | 0 companies |
| Lis Warberg | Board of Directors | 0 companies |
| Allan Greve Johansen | Board of Directors | 0 companies |
| Niels Peter Langgaard-Lauridsen | Board of Directors | 0 companies |
| Morten Madsen | Chairman | 0 companies |
| Tonny Nielsen | Chairman | 0 companies |