| Revenue | DKK 20,9M | +9% |
| EBITDA | DKK 9M | +0% |
| Net profit | DKK 5M | -6% |
| Total assets | DKK 113,5M | +15% |
| Equity | DKK 60,3M | +27% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -14.936 | 13.867 | 15.505 | 19.137 | 20.881 |
| Staff expenses | -263 | -261 | -200 | -171 | -142 |
| EBITDA | -3.023 | 14.682 | 23.061 | 9.018 | 9.020 |
| Depreciation & amort. | -292 | 5.158 | 8.270 | -644 | -1.071 |
| EBIT | -3.315 | 9.524 | 14.791 | 8.374 | 7.949 |
| Net financials | -3.037 | -1.682 | -1.549 | -1.503 | -1.581 |
| Profit before tax | -1.187 | 7.843 | 13.242 | 6.872 | 6.368 |
| Tax | -300 | 1.959 | 3.073 | 1.594 | 1.401 |
| Net profit | -887 | 5.884 | 10.169 | 5.277 | 4.967 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 65.888 | 71.146 | 78.062 | 98.591 | 113.485 |
| Equity | 13.222 | 19.212 | 29.724 | 47.601 | 60.272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -52.066 | 50.734 | 46.725 | 45.525 | 45.810 |
| Total debt | -52.066 | 50.734 | 46.725 | 45.525 | 45.810 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
GC Management | Management | 2004 – 2008 |
OS Management | Management | 2008 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2004 – 2008 | |
| Chairman | 2010 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2011 – 2013 | |
| Chairman | 2004 – 2005 | |
| Chairman | 2005 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Christian Kristensen | Management | 0 companies |
| Ole Steensbro | Management | 0 companies |
| Erik Kragh-Hansen | Board of Directors | 0 companies |
| Niels Troen | Chairman | 0 companies |
| Mark Christian Johannessen | Board of Directors | 0 companies |
| Anders Bach | Board of Directors | 0 companies |
| Allan Andersen | Chairman | 0 companies |
| Henrik Nørkær Hansen | Chairman | 0 companies |
| Torben Schøn | Chairman | 0 companies |