| Revenue | — | — |
| EBITDA | DKK -4,5M | +56% |
| Net profit | DKK -4M | +59% |
| Total assets | DKK 55,9M | -14% |
| Equity | DKK 5,6M | +127% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 13.567 | 10.301 | -5.489 | -9.491 | — |
| Staff expenses | -2.448 | -1.723 | -1.048 | -683 | -305 |
| EBITDA | 11.119 | 8.578 | -6.537 | -10.174 | -4.450 |
| Depreciation & amort. | 2.963 | -1.450 | -1.431 | -3.163 | -617 |
| EBIT | 8.156 | 7.128 | -7.968 | -13.337 | -5.067 |
| Net financials | 3.541 | 322 | -6 | 21 | -7 |
| Profit before tax | 11.697 | 7.450 | -7.974 | -13.316 | -5.074 |
| Tax | 2.980 | 1.862 | 4.921 | -3.545 | -1.116 |
| Net profit | 8.717 | 5.588 | -12.895 | -9.771 | -3.958 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 401.221 | 277.700 | 257.396 | 65.097 | 55.929 |
| Equity | 191.369 | 103.957 | 89.414 | -20.472 | 5.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 170.877 | 167.503 | 166.809 | 85.569 | 50.360 |
| Total debt | 170.877 | 167.503 | 166.809 | 85.569 | 50.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2015 | — | — |
KM Management | Management | 2005 | — | — |
PT Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DSVM Invest A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Korsholm | Management | 0 companies |
| Kaj Munk | Management | 0 companies |
| Peter Tholstorf Basland | Management | 0 companies |
| Jytte Bengtsen | Board of Directors | 0 companies |
| Jens Lundgaard | Chairman | 0 companies |
| Per-Anders Hjort | Chairman | 0 companies |
| Johan Løager Jensen | Board of Directors | 0 companies |
| Niels Meidahl | Board of Directors | 0 companies |
| Morten Windfeldt Jensen | Board of Directors | 0 companies |
| Kent Arentoft | Chairman | 0 companies |
| Leif Jørn Tullberg | Chairman | 0 companies |
| Poul Rosenvinge Nissen | Board of Directors | 0 companies |
| Peter Møller Lund | Board of Directors | 0 companies |
| Jørgen Andersen | Board of Directors | 0 companies |