| Revenue | DKK 51K | -138% |
| EBITDA | DKK 51K | +138% |
| Net profit | DKK 11K | +101% |
| Total assets | DKK 1,5M | -3% |
| Equity | DKK 1,2M | +265% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -30 | -79 | -87 | 91 | -5 | -135 | 51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -79 | -87 | 91 | -5 | -135 | 51 |
| Depreciation & amort. | -45 | -45 | -45 | -46 | -46 | -1.636 | -29 |
| EBIT | -75 | -124 | -132 | 45 | -51 | -1.771 | 21 |
| Net financials | -73 | -79 | -86 | -85 | -81 | -82 | -10 |
| Profit before tax | -148 | -202 | -218 | -40 | -132 | -1.853 | 11 |
| Tax | -37 | -46 | -57 | -9 | -29 | 23 | -0 |
| Net profit | -111 | -157 | -161 | -31 | -103 | -1.875 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.326 | 3.265 | 3.216 | 3.168 | 3.191 | 1.508 | 1.469 |
| Equity | 1.596 | 1.440 | 1.279 | 1.247 | 1.144 | -731 | 1.204 |
| Long-term debt | 679 | 573 | 527 | 410 | 286 | 156 | 112 |
| Short-term debt | 1.050 | 1.253 | 1.411 | 1.511 | 1.761 | 2.082 | 153 |
| Total debt | 1.730 | 1.826 | 1.938 | 1.921 | 2.047 | 2.239 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2000 | — | — |
VO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SE | Audit | 1984 | — | — |
TP Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thalma A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Heino Pannbacker | Management | 0 companies |
| Viggo Ole Pannbacker | Chief Executive Officer | 0 companies |
| Svend Erik Lund Hansen | Audit | 0 companies |
| Thomas Pannbacker | Management | 0 companies |
| Manfred Martens | Board of Directors | 0 companies |