| Revenue | DKK 2,6M | -58% |
| EBITDA | DKK -37K | -114% |
| Net profit | DKK -186K | -412% |
| Total assets | DKK 2,4M | -41% |
| Equity | DKK 338K | -35% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.483 | 5.356 | 6.274 | 6.232 | 2.596 |
| Staff expenses | -1.352 | -5.100 | -5.722 | -5.963 | -2.633 |
| EBITDA | 131 | 256 | 385 | 269 | -37 |
| Depreciation & amort. | 82 | 169 | 172 | -159 | -136 |
| EBIT | 48 | 87 | 213 | 110 | -173 |
| Net financials | 0 | -9 | -15 | -23 | -16 |
| Profit before tax | 49 | 78 | 197 | 87 | -189 |
| Tax | 12 | 21 | 65 | 27 | -3 |
| Net profit | 36 | 57 | 133 | 60 | -186 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 5.065 | 4.158 | 5.149 | 4.036 | 2.395 |
| Equity | 274 | 331 | 464 | 523 | 338 |
| Long-term debt | 12 | 17 | 56 | 14 | 0 |
| Short-term debt | 3.415 | 2.133 | 3.050 | 1.931 | 2.057 |
| Total debt | 3.427 | 2.150 | 3.106 | 1.945 | 2.057 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PV Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
IM Audit | Audit | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 100% | 100% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Vincentz Mansø | Chief Executive Officer | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |
| Alfred Møller Josefsen | Board of Directors | 0 companies |
| Claus Wagenblast-Franck | Board of Directors | 0 companies |
| Soulaima Gourani | Board of Directors | 0 companies |
| Bente Veis Dalsbæk | Board of Directors | 0 companies |