| Revenue | DKK 7,8M | -79% |
| EBITDA | DKK 3,5M | -23% |
| Net profit | DKK 2,6M | -22% |
| Total assets | DKK 8,4M | +29% |
| Equity | DKK 5,3M | +57% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 39.119 | 60.180 | 36.381 | 7.808 |
| Staff expenses | -7.475 | -7.073 | -3.676 | -4.323 |
| EBITDA | 1.822 | 1.867 | 4.553 | 3.485 |
| Depreciation & amort. | 162 | -450 | -317 | -34 |
| EBIT | 1.660 | 1.417 | 4.236 | 3.451 |
| Net financials | -55 | 67 | 240 | -30 |
| Profit before tax | 1.605 | 1.484 | 4.476 | 3.422 |
| Tax | 412 | 379 | 1.106 | 807 |
| Net profit | 1.193 | 1.105 | 3.370 | 2.615 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 12.921 | 11.636 | 6.510 | 8.385 |
| Equity | 8.175 | 9.280 | 3.350 | 5.265 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 4.710 | 2.355 | 3.160 | 3.120 |
| Total debt | 4.710 | 2.355 | 3.160 | 3.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2012 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daarbak A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Viggo Nielsen | Management | 0 companies |
| Pia Rolsted Frausing | Chief Executive Officer | 0 companies |
| Jacob Kortleven Holm | Chief Executive Officer | 0 companies |
| Jan Michael Andersen | Chief Executive Officer | 0 companies |
| Morten Damgaard | Board of Directors | 0 companies |
| Christian Bichel Nørbæk | Board of Directors | 0 companies |
| Marianne Philip | Chairman | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Ole Steen Andersen | Board of Directors | 0 companies |
| Torben Dalgaard | Chairman | 0 companies |