| Revenue | DKK 1,8M | +8% |
| EBITDA | DKK 1,2M | +8% |
| Net profit | DKK 965K | +14% |
| Total assets | DKK 1,3M | +130% |
| Equity | DKK 777K | +514% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 405 | 283 | 1.007 | 974 | 1.646 | 1.779 |
| Staff expenses | -387 | -466 | -469 | -506 | -511 | -555 |
| EBITDA | 18 | -183 | 538 | 468 | 1.135 | 1.224 |
| Depreciation & amort. | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | -183 | 538 | 468 | 1.135 | 1.224 |
| Net financials | -106 | -98 | -105 | -74 | -36 | 15 |
| Profit before tax | -101 | -281 | 432 | 394 | 1.098 | 1.239 |
| Tax | -24 | -69 | 110 | 99 | 252 | 274 |
| Net profit | -77 | -212 | 322 | 294 | 847 | 965 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 439 | 485 | 475 | 398 | 554 | 1.273 |
| Equity | -1.439 | -1.651 | -1.329 | -1.035 | -188 | 777 |
| Long-term debt | 141 | 141 | 138 | 133 | 243 | 274 |
| Short-term debt | 1.879 | 2.136 | 1.804 | 1.433 | 499 | 222 |
| Total debt | 1.879 | 2.136 | 1.804 | 1.433 | 742 | 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 1968 | — | — |
SR Management | Management | 2015 | — | — |
MR Management | Management | 2015 | — | — |
PF Management | Management | 1968 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1968 | — | — | |
| Chairman | 1968 | — | — | |
| Board of Directors | 1968 | — | — | |
| Board of Directors | 1968 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERCAMP A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Torgny Pahle | Audit | 0 companies |
| Steen Reinholdt Rasmussen | Management | 0 companies |
| Mikkel Reinholdt Rasmussen | Management | 0 companies |
| Per Feldskov | Management | 0 companies |
| Vibeke Rasmussen | Board of Directors | 0 companies |
| Thorkil Peter Rasmussen | Chairman | 0 companies |
| Birthe Bjerregaard Thrane | Board of Directors | 0 companies |
| Jens Sejerøe-Olsen | Board of Directors | 0 companies |