| Revenue | DKK 8,6M | +20% |
| EBITDA | DKK 348K | -8% |
| Net profit | DKK -446K | -162% |
| Total assets | DKK 11,2M | -15% |
| Equity | DKK 9,3M | -5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 22.200 | 19.432 | 3.079 | 7.139 | 8.594 |
| Staff expenses | -53 | -62 | -63 | -58 | -64 |
| EBITDA | 9.130 | 6.678 | -10.804 | 380 | 348 |
| Depreciation & amort. | -4.264 | -3.991 | -55.922 | -94 | -113 |
| EBIT | 4.866 | 2.687 | -66.725 | 286 | 235 |
| Net financials | -747 | -1.607 | -1.610 | -72 | 33 |
| Profit before tax | 4.119 | 1.080 | -68.335 | 214 | 268 |
| Tax | -82 | 131 | -15.783 | -505 | 714 |
| Net profit | 4.201 | 948 | -52.552 | 719 | -446 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 171.682 | 173.023 | 72.399 | 13.155 | 11.242 |
| Equity | 112.581 | 113.530 | 60.977 | 9.696 | 9.251 |
| Long-term debt | 37.916 | 36.961 | 1.194 | 0 | 0 |
| Short-term debt | 7.467 | 7.761 | 11.421 | 3.459 | 1.991 |
| Total debt | 45.383 | 44.722 | 11.421 | 3.459 | 1.991 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PH Management | Management | 2018 – 2018 |
KB Audit | Audit | 2005 – 2006 |
VC Management | Management | 2005 – 2006 |
SL Chief Executive Officer | Chief Executive Officer | 2018 – 2018 |
BB Chief Executive Officer | Chief Executive Officer | 2006 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (25) | ||
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Chairman | 2018 – 2018 | |
| Chairman | 2010 – 2018 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2007 – 2010 | |
| Deputy Chairman | 2014 – 2018 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2007 – 2010 | |
| Deputy Chairman | 2018 – 2018 | |
| Board of Directors | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hougaard | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Steen Lindhardt | Chief Executive Officer | 0 companies |
| Bjarne Bent Andreasen | Chief Executive Officer | 0 companies |
| Dennis Kammersgaard Koefoed | Board of Directors | 0 companies |
| Leif Erik Sigaard | Board of Directors | 0 companies |
| Jens Vagn Nielsen Terp | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| John Laurits Lundholm Lauritzen | Board of Directors | 0 companies |
| Troels Peter Larsen | Board of Directors | 0 companies |
| Elmer Jacobsen | Board of Directors | 0 companies |
| Helle Jessen | Board of Directors | 0 companies |
| Ove Lindy Nymark Christensen | Board of Directors | 0 companies |
| Johnny Edvard Sørvin | Board of Directors | 0 companies |
| June Larsen | Board of Directors | 0 companies |
| Bo Erik Woetmann Hansen | Board of Directors | 0 companies |
| Niels Jacob True | Chairman | 0 companies |
| Michael Rex | Chairman | 0 companies |
| Svend Werner Jensen | Board of Directors | 0 companies |
| Dusan Jovanovic | Board of Directors | 0 companies |
| Otto Vølund Poulsen | Deputy Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |
| Jørgen Gerner Hansen | Board of Directors | 0 companies |
| Per Sørensen | Board of Directors | 0 companies |
| Per Andersen | Board of Directors | 0 companies |
| Lene Koustrup Madsen | Board of Directors | 0 companies |
| Tina Højlund Pedersen | Deputy Chairman | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |