| Revenue | DKK 2,8M | +6% |
| EBITDA | DKK 650K | +126% |
| Net profit | DKK 78K | +103% |
| Total assets | DKK 23,1M | -6% |
| Equity | DKK 1,1M | +8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 2.405 | 2.477 | 2.554 | 2.628 | 2.774 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.733 | -5.754 | 2.995 | -2.482 | 650 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.733 | -5.754 | 2.995 | -2.482 | 650 |
| Net financials | -1.161 | -1.262 | -1.128 | -896 | -295 |
| Profit before tax | 1.572 | -7.016 | 1.867 | -3.378 | 356 |
| Tax | 355 | -1.832 | 483 | -687 | 277 |
| Net profit | 1.217 | -5.184 | 1.384 | -2.691 | 78 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 39.189 | 34.814 | 34.816 | 24.514 | 23.071 |
| Equity | 8.492 | 2.307 | 3.691 | 1.000 | 1.078 |
| Long-term debt | 21.602 | 20.552 | 18.871 | 17.277 | 2.422 |
| Short-term debt | 6.269 | 10.960 | 10.962 | 5.996 | 19.571 |
| Total debt | 27.870 | 31.512 | 29.833 | 23.273 | 21.993 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Management | Management | 2017 – 2018 |
OL Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
JB Management | Management | 2006 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Deputy Chairman | 2006 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Bøgfeldt | Management | 0 companies |
| Ole Lund-Thomsen | Chief Executive Officer | 0 companies |
| Jesper Balsløw | Management | 0 companies |
| James Atkinson | Deputy Chairman | 0 companies |