| Revenue | DKK 2,5M | -12% |
| EBITDA | DKK -551K | -1688% |
| Net profit | DKK -585K | -118% |
| Total assets | DKK 4,3M | -6% |
| Equity | DKK 958K | -38% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 3.461 | 3.432 | 3.206 | 2.815 | 2.486 |
| Staff expenses | -2.831 | -2.776 | -2.737 | -2.846 | -3.037 |
| EBITDA | 631 | 655 | 469 | -31 | -551 |
| Depreciation & amort. | 308 | 290 | 290 | 300 | -234 |
| EBIT | 323 | 365 | 179 | -331 | -785 |
| Net financials | -27 | -111 | -31 | -11 | 37 |
| Profit before tax | — | 254 | 148 | -342 | -748 |
| Tax | 77 | -29 | 34 | -74 | -164 |
| Net profit | 218 | 282 | 114 | -268 | -585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 4.490 | 5.068 | 5.147 | 4.524 | 4.255 |
| Equity | — | 1.696 | 1.810 | 1.543 | 958 |
| Long-term debt | 252 | 1.101 | 803 | 643 | 465 |
| Short-term debt | 2.517 | 1.538 | 1.768 | 1.646 | 2.316 |
| Total debt | 2.769 | 2.639 | 2.571 | 2.289 | 2.782 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
JV Chief Executive Officer | Chief Executive Officer | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2017 – 2017 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2012 – 2017 | |
| Board of Directors | 2012 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vejlgaard | Chief Executive Officer | 0 companies |
| Henning Jensen | Chairman | 0 companies |
| Thorbjørn Helmo Madsen | Board of Directors | 0 companies |
| Lone Køhn Bundgaard | Board of Directors | 0 companies |
| Jacob Louis Mogensen | Board of Directors | 0 companies |
| Johnny Miltoft | Board of Directors | 0 companies |
| John Hansen | Board of Directors | 0 companies |
| Jens Sørensen | Chairman | 0 companies |
| Elsebeth Lone Vejlgaard | Board of Directors | 0 companies |