| Revenue | DKK -20K | -151% |
| EBITDA | DKK -20K | -151% |
| Net profit | DKK -16K | -151% |
| Total assets | DKK 140K | -18% |
| Equity | DKK 111K | -29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 172 | 88 | 82 | 65 | 51 | 40 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | -28 | 36 | 49 | 51 | 40 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -0 | -0 |
| EBIT | 51 | -28 | 36 | 49 | 45 | 40 | -20 |
| Net financials | -12 | -6 | -4 | -3 | 0 | 0 | 0 |
| Profit before tax | 38 | -34 | 33 | 46 | 45 | 40 | -20 |
| Tax | 10 | -9 | -28 | 11 | 10 | 9 | -4 |
| Net profit | 29 | -25 | 61 | 36 | 35 | 31 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 382 | 300 | 280 | 255 | 181 | 171 | 140 |
| Equity | — | 83 | 143 | 161 | 161 | 157 | 111 |
| Long-term debt | 0 | 21 | 19 | 15 | 11 | 9 | 0 |
| Short-term debt | 263 | 180 | 113 | 78 | 9 | 5 | 29 |
| Total debt | 263 | 201 | 132 | 94 | 20 | 14 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
SK Management | Management | 2007 | — | — |
JB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORTIUS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
Viboso Holding ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bjørk | Management | 0 companies |
| Peter Agervig Carstensen | Management | 0 companies |
| Sune Kampmann Opstrup | Management | 0 companies |
| Jesper Byskov | Management | 0 companies |
| Leif-Atle Lindås | Board of Directors | 0 companies |
| Bo Kingo Damgaard | Board of Directors | 0 companies |