| Revenue | DKK 2,7M | +12% |
| EBITDA | DKK 916K | +24% |
| Net profit | DKK 864K | +1% |
| Total assets | DKK 9,1M | -2% |
| Equity | DKK 4,2M | +26% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.274 | 1.989 | 2.383 | 2.667 |
| Staff expenses | -1.314 | -1.392 | -1.413 | -1.545 |
| EBITDA | 688 | 593 | 741 | 916 |
| Depreciation & amort. | 216 | -211 | 240 | -240 |
| EBIT | 471 | 382 | 501 | 676 |
| Net financials | -361 | -175 | 655 | 488 |
| Profit before tax | -142 | 207 | 1.157 | 1.164 |
| Tax | -12 | 77 | 299 | 300 |
| Net profit | -129 | 130 | 858 | 864 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 8.059 | 7.949 | 9.314 | 9.118 |
| Equity | 2.370 | 2.500 | 3.358 | 4.222 |
| Long-term debt | 4.514 | 4.225 | 4.386 | 660 |
| Short-term debt | 1.316 | 1.224 | 1.558 | 4.234 |
| Total debt | 5.689 | 5.450 | 5.944 | 4.894 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VA Management | Management | 1977 – 2000 |
| Audit | 1977 – 1998 | |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1995 – 2000 | |
| Board of Directors | 1977 – 1995 | |
| Board of Directors | 2000 – 2007 | |
| Board of Directors | 1977 – 1995 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2012 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Andersen | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Westmark Andersen | Board of Directors | 0 companies |
| Jørgen Olesen | Board of Directors | 0 companies |
| Niels Ole Busk Husum | Board of Directors | 0 companies |
| Ole Lousdal Rasmussen | Board of Directors | 0 companies |