| Revenue | DKK -265K | -73% |
| EBITDA | DKK -808K | +68% |
| Net profit | DKK 1,7M | +156% |
| Total assets | DKK 3,8M | +323% |
| Equity | DKK -6,9M | +20% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.406 | 2.010 | -1.472 | -968 | -265 |
| Staff expenses | -197 | -1.596 | -1.864 | -1.456 | -543 |
| EBITDA | 1.195 | 414 | -3.336 | -2.527 | -808 |
| Depreciation & amort. | -52 | -85 | -124 | -62 | -46 |
| EBIT | 1.144 | 328 | -3.459 | -2.589 | -854 |
| Net financials | -160 | -296 | -2.932 | -375 | 2.515 |
| Profit before tax | 984 | 32 | -6.391 | -2.964 | 1.661 |
| Tax | 263 | 15 | -24 | 0 | -0 |
| Net profit | 721 | 17 | -6.368 | -2.964 | 1.661 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 8.088 | 7.208 | 7.772 | 890 | 3.762 |
| Equity | 801 | 818 | -5.549 | -8.513 | -6.852 |
| Long-term debt | 201 | 1.261 | 579 | 0 | 589 |
| Short-term debt | 7.075 | 5.105 | 12.742 | 9.403 | 10.025 |
| Total debt | 7.276 | 6.366 | 13.321 | 9.403 | 10.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERINGSSELSKABET AF 21. FEBRUAR 2012 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Martinus Nielsen | Chief Executive Officer | 0 companies |
| Peter Steen Hansen | Chief Executive Officer | 0 companies |
| Camilla Peetz Hansen | Board of Directors | 0 companies |
| Eva Sofie Svarre Müller | Board of Directors | 0 companies |
| Peter Grand Hansen | Chairman | 0 companies |