| Revenue | DKK 2,2M | +93% |
| EBITDA | DKK 553K | +292% |
| Net profit | DKK 388K | +233% |
| Total assets | DKK 3,5M | +36% |
| Equity | DKK 1,6M | +33% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.422 | 2.232 | 1.124 | 2.173 |
| Staff expenses | -1.922 | -1.898 | -1.411 | -1.620 |
| EBITDA | 501 | 333 | -288 | 553 |
| Depreciation & amort. | -220 | -197 | -106 | -51 |
| EBIT | 281 | 136 | -394 | 503 |
| Net financials | -13 | 41 | 10 | -2 |
| Profit before tax | 267 | 178 | -384 | 501 |
| Tax | 66 | 39 | -91 | 112 |
| Net profit | 201 | 139 | -293 | 388 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 2.871 | 3.751 | 2.609 | 3.549 |
| Equity | 1.335 | 1.474 | 1.181 | 1.570 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.502 | 2.115 | 1.328 | 1.810 |
| Total debt | 1.502 | 2.115 | 1.328 | 1.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 1982 | — | — |
BE | Audit | 1982 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKAARUP IMCASE A/S | Company | 100.0% | 100.0% | 2013 |
WEXØE SOLUTIONS A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Simmenæs | Management | 0 companies |
| Bendt Erik West-Nielsen | Audit | 0 companies |
| Christian Nordal Petersen | Chief Executive Officer | 0 companies |
| Revisionsfirmaet P.Døsseing I/S | Audit | 0 companies |
| Jesper Skaarup | Board of Directors | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Anders Muusmann | Board of Directors | 0 companies |
| Søren Heinrichsen | Chairman | 0 companies |
| Eliane Wexøe-Mikkelsen | Board of Directors | 0 companies |
| Mogens Brusgaard | Chairman | 0 companies |