| Revenue | DKK 141K | -85% |
| EBITDA | DKK 143K | -75% |
| Net profit | DKK -283K | -208% |
| Total assets | DKK 775K | -75% |
| Equity | DKK 623K | -79% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 773 | 335 | 1.194 | 970 | 141 |
| Staff expenses | -404 | -399 | -416 | -402 | -2 |
| EBITDA | 368 | -64 | 778 | 568 | 143 |
| Depreciation & amort. | 889 | 948 | -744 | -656 | -480 |
| EBIT | -521 | -1.012 | 34 | -88 | -337 |
| Net financials | -107 | -26 | -121 | -38 | -12 |
| Profit before tax | -628 | -1.038 | -87 | -125 | -349 |
| Tax | -131 | -275 | -204 | -33 | -65 |
| Net profit | -497 | -763 | 117 | -92 | -283 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 4.848 | 6.557 | 8.425 | 3.097 | 775 |
| Equity | 3.645 | 2.881 | 2.998 | 2.906 | 623 |
| Long-term debt | 549 | 570 | 0 | 0 | 0 |
| Short-term debt | 486 | 3.018 | 5.427 | 115 | 141 |
| Total debt | 1.035 | 3.589 | 5.427 | 115 | 141 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
XJ Management | Management | 1982 – 1992 |
OS Management | Management | 1996 – 2000 |
MP Management | Management | 1982 – 1996 |
BL Management | Management | 2016 – 2019 |
CL Management | Management | 1982 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 1998 – 2003 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 1998 – 2004 | |
| Board of Directors | 1982 – 1998 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 1982 – 1995 | |
| Board of Directors | 1982 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Xaverius Johannes Maria Hendriksen | Management | 0 companies |
| Ole Sinding | Management | 0 companies |
| Mogens Pedersen | Management | 0 companies |
| Berit Lassen | Management | 0 companies |
| Christian Lassen | Management | 0 companies |
| Jürgen Wilhelm Gerth | Board of Directors | 0 companies |
| Agnes Erichsen | Board of Directors | 0 companies |
| Uwe Giebelstein | Board of Directors | 0 companies |
| Willem Dinant van Geenhuizen | Board of Directors | 0 companies |
| Barbara Angela Timmermann | Board of Directors | 0 companies |
| Erik Holmlund Bargfeldt | Board of Directors | 0 companies |
| Roelof Klaas Deen | Board of Directors | 0 companies |