| Revenue | DKK -819K | +5% |
| EBITDA | DKK -819K | -5% |
| Net profit | DKK -23,6M | -381% |
| Total assets | DKK 50,1M | -61% |
| Equity | DKK 14,6M | -62% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -858 | -554 | -215 | — | -778 | -819 |
| Staff expenses | -0 | -0 | -4 | -0 | -0 | -0 |
| EBITDA | -858 | -554 | -219 | -209 | -778 | -819 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -858 | -554 | -219 | -209 | -778 | -819 |
| Net financials | -1.687 | 955 | -20.487 | 4.159 | 16.626 | -22.734 |
| Profit before tax | -2.545 | 401 | -10.085 | 3.950 | 15.848 | -23.553 |
| Tax | -0 | -0 | -0 | -0 | 7.476 | -0 |
| Net profit | -2.545 | 401 | -10.085 | 3.950 | 8.372 | -23.553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 187.541 | 121.337 | 110.965 | 111.605 | 126.950 | 50.062 |
| Equity | 38.074 | 38.475 | 25.864 | 29.814 | 38.186 | 14.632 |
| Long-term debt | 149.326 | 82.744 | 84.957 | 81.671 | 80.907 | 0 |
| Short-term debt | 141 | 119 | 144 | 120 | 7.857 | 35.429 |
| Total debt | 149.467 | 82.863 | 85.101 | 81.791 | 88.764 | 35.429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JH Management | Management | 2005 | — | — |
CE Management | Management | 2008 | — | — |
CU | Management | 2006 | — | — |
Jv Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Chief Executive Officer | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Christian Ulrich Brandt Birger-Christensen | Management | 0 companies |
| Jochem van Rijn | Chief Executive Officer | 0 companies |
| Rodney Alexander Bysh | Board of Directors | 0 companies |
| Jeremy Hulme Vickerstaff | Chairman | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Michael John Lawson Sales | Chairman | 0 companies |