| Revenue | DKK -177K | -121% |
| EBITDA | DKK 3,2M | +685% |
| Net profit | DKK 1,1M | +353% |
| Total assets | DKK 1,4M | -23% |
| Equity | DKK 1,4M | +367% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.037 | 2.181 | 828 | 843 | -177 |
| Staff expenses | -2.871 | -2.296 | -1.897 | -1.897 | -179 |
| EBITDA | 166 | -115 | 1.118 | -550 | 3.217 |
| Depreciation & amort. | -0 | -0 | 1.105 | -7 | 1.786 |
| EBIT | 166 | -115 | 14 | -557 | 1.430 |
| Net financials | -88 | -26 | 0 | -6 | -5 |
| Profit before tax | 78 | -142 | 14 | -563 | 1.426 |
| Tax | 21 | -33 | 5 | -124 | 314 |
| Net profit | 57 | -109 | 8 | -439 | 1.112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.382 | 2.493 | 2.332 | 1.877 | 1.447 |
| Equity | 842 | 734 | 742 | 303 | 1.415 |
| Long-term debt | 1.300 | 1.200 | 1.000 | 0 | 0 |
| Short-term debt | 1.239 | 559 | 574 | 1.561 | 31 |
| Total debt | 2.539 | 1.759 | 1.590 | 1.561 | 31 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KA Chief Executive Officer | Chief Executive Officer | 2013 – 2018 |
NG Chief Executive Officer | Chief Executive Officer | 2010 – 2013 |
BF Audit | Audit | 1973 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1973 – 1996 | |
| Board of Directors | 1973 – 2018 | |
| Board of Directors | 1996 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Aage Griff Olsen | Chief Executive Officer | 0 companies |
| Niclas Griff Olsen | Chief Executive Officer | 0 companies |
| Bent Flintsø | Audit | 0 companies |
| Bent Poul Griff Olsen | Board of Directors | 0 companies |
| Birgit Annelise Olsen | Board of Directors | 0 companies |
| Michelle Griff Olsen | Board of Directors | 0 companies |