| Revenue | DKK 124K | -5% |
| EBITDA | DKK 124K | -5% |
| Net profit | DKK 35K | +64% |
| Total assets | DKK 3,7M | +0% |
| Equity | DKK 989K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1 | 143 | 136 | 131 | 124 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | 17 | 48 | 131 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | 17 | 48 | 131 | 124 |
| Net financials | -58 | -74 | -107 | -104 | -79 |
| Profit before tax | -57 | -56 | -60 | 27 | 45 |
| Tax | -13 | -2 | 22 | 6 | 10 |
| Net profit | -44 | -54 | -82 | 21 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.475 | 3.819 | 3.754 | 3.703 | 3.699 |
| Equity | 1.069 | 1.015 | 933 | 954 | 989 |
| Long-term debt | 906 | 1.285 | 1.285 | 1.987 | 1.966 |
| Short-term debt | 501 | 1.519 | 1.536 | 761 | 744 |
| Total debt | 1.407 | 2.804 | 2.821 | 2.748 | 2.710 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MD Management | Management | 2012 – 2017 |
PH Management | Management | 2007 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2012 | |
| Chairman | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Doré Hansen | Management | 0 companies |
| Per Husted Nielsen | Management | 0 companies |
| Henrik Stamer | Board of Directors | 0 companies |
| Ole Madsen | Chairman | 0 companies |