| Revenue | DKK 650K | -52% |
| EBITDA | DKK 313K | +219% |
| Net profit | DKK 670K | +205% |
| Total assets | DKK 115K | -96% |
| Equity | DKK 70K | +112% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.355 | 2.158 | 1.777 | 2.035 | 1.803 | 1.348 | 650 |
| Staff expenses | -1.814 | -1.698 | -1.815 | -1.579 | -1.787 | -1.612 | -680 |
| EBITDA | 541 | 461 | -38 | 456 | 16 | -264 | 313 |
| Depreciation & amort. | 74 | -88 | -96 | -181 | -286 | -319 | 172 |
| EBIT | 467 | 373 | -134 | 275 | -270 | -583 | 142 |
| Net financials | -15 | -8 | 47 | -297 | -30 | -60 | 625 |
| Profit before tax | 452 | 365 | -11 | -21 | -300 | -644 | 767 |
| Tax | 164 | 98 | 38 | 59 | -65 | -8 | 97 |
| Net profit | 288 | 267 | -49 | -80 | -235 | -636 | 670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.550 | 2.358 | 2.202 | 2.446 | 3.134 | 2.672 | 115 |
| Equity | 1.319 | 1.386 | 551 | 271 | 36 | -600 | 70 |
| Long-term debt | 0 | 0 | 0 | 0 | 841 | 858 | 0 |
| Short-term debt | 1.231 | 972 | 1.651 | 2.175 | 2.257 | 2.414 | 45 |
| Total debt | 1.231 | 972 | 1.651 | 2.175 | 3.098 | 3.272 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DUK ApS | Company | 50.0% | 50.0% | 2014 |
VIVETERP ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sundtoft Madsen | Unofficial title | 0 companies |
| Maren Elisabeth Tang | Board of Directors | 0 companies |
| Knud Ove Christensen | Board of Directors | 0 companies |
| Søren Tang | Chairman | 0 companies |