| Revenue | DKK 1,3M | +0% |
| EBITDA | DKK 1,6M | +205% |
| Net profit | DKK 727K | +142% |
| Total assets | DKK 22,7M | +1% |
| Equity | DKK -133K | +85% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.224 | 1.327 | 1.252 | 1.518 | 1.348 | 1.341 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 258 | 1.682 | -999 | 4.943 | -1.526 | 1.596 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 258 | 1.682 | -999 | 4.943 | -1.526 | 1.596 |
| Net financials | -895 | -934 | -918 | -1.180 | -748 | -664 |
| Profit before tax | -637 | 747 | -1.916 | 3.763 | -2.274 | 932 |
| Tax | -159 | 227 | -631 | 883 | -556 | 205 |
| Net profit | -478 | 521 | -1.285 | 2.880 | -1.717 | 727 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 22.877 | 21.433 | 20.950 | 24.706 | 22.490 | 22.688 |
| Equity | -1.258 | -737 | -2.022 | 857 | -860 | -133 |
| Long-term debt | 15.491 | 15.295 | 15.081 | 15.546 | 14.500 | 13.035 |
| Short-term debt | 6.475 | 4.479 | 6.127 | 5.655 | 5.879 | 6.610 |
| Total debt | 21.966 | 19.774 | 21.207 | 21.201 | 20.379 | 19.645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2017 | — | — |
HM Management | Management | 2007 | — | — |
OL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CVI GROUP APS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Bøgfeldt | Management | 0 companies |
| Henrik Monrad Melskens | Management | 0 companies |
| Ole Lund-Thomsen | Chief Executive Officer | 0 companies |
| Kim Langhoff Brath | Chief Executive Officer | 0 companies |
| Jesper Balsløw | Management | 0 companies |
| Peter Monrad Melskens | Chairman | 0 companies |
| Jørgen Monrad Melskens | Board of Directors | 0 companies |
| James Andrew Atkinson | Board of Directors | 0 companies |