| Revenue | DKK 14,8M | — |
| EBITDA | DKK 8,9M | -17% |
| Net profit | DKK -1,8M | -237% |
| Total assets | DKK 85,7M | +3% |
| Equity | DKK 23,7M | +16% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 14.174 | — | — | 14.826 |
| Staff expenses | -314 | -4.720 | -4.454 | -4.245 |
| EBITDA | 6.251 | 8.538 | 10.742 | 8.903 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 6.251 | 8.538 | 10.742 | 8.903 |
| Net financials | 9 | 4.954 | 2.330 | 5.955 |
| Profit before tax | -77 | -2.431 | 3.175 | -495 |
| Tax | 114 | 454 | 1.880 | 1.275 |
| Net profit | -191 | -2.885 | 1.295 | -1.770 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 96.803 | 88.212 | 83.324 | 85.749 |
| Equity | 34.912 | 22.088 | 20.432 | 23.703 |
| Long-term debt | 58.281 | 61.876 | 61.179 | 59.108 |
| Short-term debt | 2.372 | 3.590 | 941 | 1.880 |
| Total debt | 60.653 | 65.466 | 62.120 | 60.988 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PE Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
TK Management | Management | 2007 – 2009 |
CA Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
PR Management | Management | 2009 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2007 – 2009 | |
| Chairman | 2017 – 2017 | |
| Chairman | 2009 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Kamstrup Kristensen | Chief Executive Officer | 0 companies |
| Thorkil Krag | Management | 0 companies |
| Claus Arne Jørgensen | Chief Executive Officer | 0 companies |
| Per Rahbech Pedersen | Management | 0 companies |
| Mogens Albæk Fisker | Board of Directors | 0 companies |
| Peer Munkholt | Board of Directors | 0 companies |
| Frank Schleef | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Chairman | 0 companies |
| Karsten Lundgaard | Chairman | 0 companies |
| Jesper Kirkeby Hansen | Chairman | 0 companies |