| Revenue | DKK -178K | +29% |
| EBITDA | DKK -453K | -227% |
| Net profit | DKK -412K | -46% |
| Total assets | DKK 107K | -89% |
| Equity | DKK 3K | +101% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -59 | 28 | 52 | -138 | -178 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -6 | -59 | 28 | 52 | -138 | -453 |
| Depreciation & amort. | -0 | -0 | -38 | -76 | -76 | -76 | -0 |
| EBIT | -7 | -6 | -97 | -48 | -24 | -214 | -453 |
| Net financials | 0 | 0 | -13 | -27 | -26 | -9 | -11 |
| Profit before tax | -3 | -5 | -62 | -43 | -51 | -224 | -465 |
| Tax | 2 | 1 | 24 | 16 | -11 | 59 | -53 |
| Net profit | -5 | -6 | -86 | -59 | -40 | -283 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 66 | 60 | 1.298 | 1.123 | 1.199 | 1.005 | 107 |
| Equity | 61 | 55 | -31 | -90 | -130 | -413 | 3 |
| Long-term debt | 0 | 0 | 1.148 | 1.027 | 902 | 951 | 0 |
| Short-term debt | 5 | 5 | 181 | 187 | 427 | 467 | 103 |
| Total debt | 5 | 5 | 1.329 | 1.213 | 1.329 | 1.418 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Management | Management | 2010 | — | — |
OF Management | Management | 2011 | — | — |
PP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PER POULSEN,ROSLEV HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
TØNDER ENERGI- OG MILJØFOND | Company | 50.0% | 50.0% | 2010 |
SABETOFLEX ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Overgaard Nielsen | Management | 0 companies |
| Orla Flemming Nielsen | Management | 0 companies |
| Per Poulsen | Management | 0 companies |
| Jim Stjerne Hansen | Chairman | 0 companies |
| Poul Anker Mikael Haurum | Chairman | 0 companies |
| Bjarne Riemke | Board of Directors | 0 companies |
| Anna Poulsen | Board of Directors | 0 companies |