| Revenue | DKK 545K | +10% |
| EBITDA | DKK 445K | +647% |
| Net profit | DKK 108K | +126% |
| Total assets | DKK 19,7M | +0% |
| Equity | DKK 5,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 369 | 563 | 614 | 495 | 545 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 449 | 2.463 | 619 | -81 | 445 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 449 | 2.463 | 619 | -81 | 445 |
| Net financials | -401 | -451 | -453 | -453 | -306 |
| Profit before tax | 48 | 2.013 | 166 | -535 | 138 |
| Tax | 12 | 294 | 37 | -118 | 30 |
| Net profit | 36 | 1.718 | 129 | -417 | 108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 18.227 | 20.023 | 20.010 | 19.620 | 19.682 |
| Equity | 3.421 | 5.484 | 5.432 | 5.015 | 5.123 |
| Long-term debt | 9.480 | 9.480 | 10.403 | 12.664 | 12.664 |
| Short-term debt | 4.224 | 3.529 | 2.656 | 540 | 438 |
| Total debt | 13.704 | 13.009 | 13.059 | 13.203 | 13.101 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
MV Management | Management | 1981 – 1996 |
FM Audit | Audit | 1981 – 1986 |
HF Management | Management | 1996 – 2017 |
SU Management | Management | 1981 – 1987 |
PK Management | Management | 1981 – 1992 |
BF Management | Management | 1981 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 1996 – 1996 | |
| Chairman | 1996 – 2017 | |
| Board of Directors | 1981 – 1993 | |
| Board of Directors | 1981 – 1990 | |
| Board of Directors | 1981 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vilhelm Nielsen | Management | 0 companies |
| Frank Møller | Audit | 0 companies |
| Henrik Fabricius-Bjerre | Management | 0 companies |
| Sten Ulrik Bramsen | Management | 0 companies |
| Peter Kim Broadbent Danielsen | Management | 0 companies |
| Bent Fabricius-Bjerre | Management | 0 companies |
| Kim Martin Vestergaard | Board of Directors | 0 companies |
| Poul Lars Fabricius-Bjerre | Chairman | 0 companies |
| Jørgen Beck Basse | Board of Directors | 0 companies |
| Mogens Gaarden | Board of Directors | 0 companies |
| Nils Utke Foss | Board of Directors | 0 companies |