| Revenue | DKK -114K | +128% |
| EBITDA | DKK -114K | -128% |
| Net profit | DKK 1,6M | -92% |
| Total assets | DKK 215,3M | +14% |
| Equity | DKK 121,6M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.324 | 29.636 | 1.581 | 1.662 | -17 | -53 | -50 | -114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.004 | 21.661 | 25.591 | 1.662 | -9.078 | -53 | -50 | -114 |
| Depreciation & amort. | -0 | -11.157 | 11.157 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.004 | 10.504 | 14.434 | 1.662 | -9.078 | -53 | -50 | -114 |
| Net financials | -303 | -3.015 | -5.533 | -125.219 | 5.711 | 10.417 | 29.524 | 2.114 |
| Profit before tax | 701 | 7.489 | 8.901 | -123.557 | -3.367 | 10.364 | 29.474 | 2.000 |
| Tax | 146 | 1.227 | -2.362 | -46.385 | 10.741 | -10.247 | 9.270 | 360 |
| Net profit | 555 | 6.262 | 11.263 | -77.172 | -14.108 | 20.611 | 20.204 | 1.640 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 132.089 | 571.905 | 294.761 | 206.990 | 168.305 | 185.750 | 188.429 | 215.338 |
| Equity | 1.055 | 7.317 | 174.011 | 105.891 | 70.871 | 92.314 | 96.171 | 121.648 |
| Long-term debt | 84 | -1.143 | -13.817 | 32.568 | 7.381 | 13.872 | -769 | 0 |
| Short-term debt | 131.034 | 563.445 | 106.933 | 101.099 | 97.434 | 93.436 | 91.489 | 91.978 |
| Total debt | 131.034 | 563.445 | 106.933 | 101.099 | 97.434 | 93.436 | 91.489 | 91.978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2014 | — | — |
BS Management | Management | 2012 | — | — |
PM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norlys Group A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vorup Nielsen | Management | 0 companies |
| Bent Stubkjær Pedersen | Management | 0 companies |
| Per Munk Jensen | Management | 0 companies |
| Gert Vinther Jørgensen | Chairman | 0 companies |
| Martin Stubkjær Maller | Deputy Chairman | 0 companies |
| Lars Bo Jensen | Board of Directors | 0 companies |
| Lars Andreasen | Chairman | 0 companies |
| Peter Strandgaard | Chairman | 0 companies |
| Ole Kastrup Bridal | Chairman | 0 companies |