| Revenue | DKK 42M | +2% |
| EBITDA | DKK 38M | -5% |
| Net profit | DKK 14M | -18% |
| Total assets | DKK 332M | +10% |
| Equity | DKK 128M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 38.180 | 39.642 | 40.800 | 41.000 | 42.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 32.300 | 35.448 | 37.200 | 40.000 | 38.000 |
| Depreciation & amort. | -19.916 | -8.136 | -8.600 | -9.000 | -9.000 |
| EBIT | 12.384 | 27.312 | 28.600 | 31.000 | 29.000 |
| Net financials | 0 | 0 | -700 | -7.000 | -7.000 |
| Profit before tax | 12.384 | 27.312 | 27.900 | 24.000 | 22.000 |
| Tax | -11.532 | 6.816 | 4.700 | 7.000 | 8.000 |
| Net profit | 23.916 | 20.496 | 23.300 | 17.000 | 14.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 315.518 | 313.646 | 301.700 | 301.000 | 332.000 |
| Equity | 136.862 | 134.358 | 137.700 | 131.000 | 128.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 178.656 | 179.288 | 164.000 | 168.000 | 198.000 |
| Total debt | 178.656 | 179.288 | 164.000 | 168.000 | 198.000 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PJ Management | Management | 2014 – 2017 |
SP Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
CP Management | Management | 2012 – 2013 |
SW Management | Management | 2011 – 2012 |
MG Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2011 – 2012 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Johannesen Madsen | Management | 0 companies |
| Søren Poulsgaard Jensen | Chief Executive Officer | 0 companies |
| Claus Peter Vitting Nikolajsen | Management | 0 companies |
| Steen Wæver | Management | 0 companies |
| Marc Gert Bergstein | Management | 0 companies |
| Bengt Åke Günter Pihl | Chairman | 0 companies |
| Tage Reinert | Board of Directors | 0 companies |
| Dr. Gernot Dirk Tesch | Board of Directors | 0 companies |