| Revenue | DKK 2,5M | -48% |
| EBITDA | DKK 14,2M | +104% |
| Net profit | DKK 13,1M | +182% |
| Total assets | DKK 25M | -68% |
| Equity | DKK 24,8M | +112% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 5.624 | 5.245 | 4.773 | 2.500 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -7.370 | 8.625 | 6.987 | 14.228 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -7.370 | 8.625 | 6.987 | 14.228 |
| Net financials | -2.388 | -2.423 | -2.344 | -1.121 |
| Profit before tax | -9.757 | 6.202 | 4.642 | 13.107 |
| Tax | 46 | 19 | 4 | 20 |
| Net profit | -9.803 | 6.183 | 4.638 | 13.088 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 71.952 | 74.615 | 77.724 | 24.979 |
| Equity | 867 | 7.050 | 11.716 | 24.804 |
| Long-term debt | 67.816 | 65.075 | 63.566 | 0 |
| Short-term debt | 3.269 | 2.491 | 2.442 | 175 |
| Total debt | 71.085 | 67.566 | 66.007 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
JT Management | Management | 2015 | — | — |
ER Management | Management | 2008 | — | — |
PR Management | Management | 2012 | — | — |
NP Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V.B. INVEST. ODENSE ApS | Company | 5.0% | 5.0% | 2012 |
Domis Frederikshavn Holding A/S | Company | 66.7% | 66.7% | 2012 |
FMKMT INVEST ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Skov-Aggerholm | Management | 0 companies |
| Jens Tange Møllmann | Management | 0 companies |
| Erik Romvig Schou | Management | 0 companies |
| Per Raahede Andersen | Management | 0 companies |
| Niels Peder Singel Christensen | Management | 0 companies |
| Flemming Birk Lillelund | Board of Directors | 0 companies |
| Lasse Thorsen | Board of Directors | 0 companies |
| Vagn Beyer | Chairman | 0 companies |
| Finn Blaavand | Board of Directors | 0 companies |