| Revenue | DKK 6,1M | -30% |
| EBITDA | DKK -5,6M | -307% |
| Net profit | DKK -6,2M | -336% |
| Total assets | DKK 2,2M | +15% |
| Equity | DKK -7,9M | -381% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 4.048 | 7.826 | 8.124 | 8.099 | 8.691 | 6.108 |
| Staff expenses | -3.679 | -7.348 | -8.072 | -8.724 | -10.071 | -11.717 |
| EBITDA | 369 | 478 | 53 | -625 | -1.380 | -5.609 |
| Depreciation & amort. | 70 | -182 | -0 | -0 | -0 | -20 |
| EBIT | 300 | 297 | 53 | -625 | -1.380 | -5.629 |
| Net financials | -6 | -2 | -1 | 4 | -49 | -471 |
| Profit before tax | 294 | 294 | 52 | -621 | -1.429 | -6.100 |
| Tax | 81 | 81 | 21 | -128 | -0 | 130 |
| Net profit | 213 | 214 | 31 | -494 | -1.429 | -6.230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.709 | 3.584 | 5.309 | 2.514 | 1.935 | 2.230 |
| Equity | 44 | 257 | 288 | -205 | -1.634 | -7.864 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.000 |
| Short-term debt | 3.666 | 3.327 | 5.021 | 2.719 | 3.569 | 8.094 |
| Total debt | 3.666 | 3.327 | 5.021 | 2.719 | 3.569 | 10.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Audit | Audit | 2005 | — | — |
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Protekta ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 100.0% | 100.0% | 2005 | |
Recreo Invest ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
AMVI Holding ApS | Company | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hansen | Audit | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Leif Thomsen | Chief Executive Officer | 0 companies |
| Teddy Hebo Larsen | Board of Directors | 0 companies |
| Vibe Klarup | Chairman | 0 companies |
| Wentzel Bohn-Willeberg | Chairman | 0 companies |
| Annemette Færch | Chairman | 0 companies |
| Jeppe Hartmann Berggreen | Board of Directors | 0 companies |
| Christian Olesen | Board of Directors | 0 companies |