| Revenue | DKK -18K | -103% |
| EBITDA | DKK 78K | +151% |
| Net profit | DKK 58K | +176% |
| Total assets | DKK 414K | -6% |
| Equity | DKK 336K | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 700 | 641 | 577 | 700 | 699 | 692 | 696 | -18 |
| Staff expenses | -692 | -562 | -572 | -674 | -661 | -656 | -665 | -96 |
| EBITDA | 8 | 79 | 5 | 26 | 38 | 36 | 31 | 78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 79 | 5 | 26 | 38 | 36 | 31 | 78 |
| Net financials | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 |
| Profit before tax | 5 | 76 | 1 | 22 | 33 | 32 | 27 | 74 |
| Tax | 1 | 17 | 0 | 5 | 7 | 7 | 6 | 16 |
| Net profit | 4 | 59 | 1 | 17 | 26 | 25 | 21 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 307 | 305 | 347 | 379 | 407 | 439 | 414 |
| Equity | 129 | 188 | 189 | 206 | 232 | 257 | 278 | 336 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 |
| Short-term debt | 155 | 119 | 116 | 141 | 147 | 150 | 161 | 62 |
| Total debt | 155 | 119 | 116 | 141 | 147 | 150 | 161 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2009 | — | — |
OP Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FYNBOE HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
PNC HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
C8 HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tue Fynboe Barfod | Management | 0 companies |
| Olof Patrik Nilsson | Management | 0 companies |
| Marco Dalhoff Æbelø MacArtney | Board of Directors | 0 companies |
| Carsten Helt | Chairman | 0 companies |