| Revenue | DKK 2,7M | -12% |
| EBITDA | DKK 6,2M | -20% |
| Net profit | DKK 5,8M | +6% |
| Total assets | DKK 33,4M | +17% |
| Equity | DKK 23,1M | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 10.667 | 11.112 | 11.285 | 3.079 | 2.723 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24.246 | -2.037 | -2.207 | 7.770 | 6.223 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24.246 | -2.037 | -2.207 | 7.770 | 6.223 |
| Net financials | -3.082 | -2.912 | -2.685 | -1.613 | 163 |
| Profit before tax | -27.328 | -4.949 | -4.892 | 6.157 | 6.386 |
| Tax | -6.832 | 190 | 1.700 | 719 | 626 |
| Net profit | -20.496 | -5.139 | -6.592 | 5.437 | 5.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 117.647 | 104.117 | 89.523 | 28.542 | 33.400 |
| Equity | 18.679 | 13.540 | 6.948 | 17.385 | 23.145 |
| Long-term debt | 72.317 | 74.962 | 71.280 | 9.353 | 8.048 |
| Short-term debt | 25.745 | 15.615 | 11.294 | 1.804 | 2.207 |
| Total debt | 98.062 | 90.577 | 82.575 | 11.157 | 10.255 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PH Management | Management | 2012 – 2017 |
CP Management | Management | 2004 – 2007 |
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% | 2007 | |
| Company | 0% | 0% | 1903 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Haahr Thomsen | Management | 0 companies |
| Christian Poul Gjersøe | 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 |