| Revenue | DKK 90K | -223% |
| EBITDA | DKK -139K | +49% |
| Net profit | DKK 36K | -93% |
| Total assets | DKK 6,6M | +1% |
| Equity | DKK 6,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.015 | 1.081 | 289 | 32 | -4 | -32 | -52 | -73 | 90 |
| Staff expenses | -542 | -542 | -562 | -558 | -470 | -358 | -221 | -200 | -229 |
| EBITDA | 472 | 539 | -274 | -526 | -474 | -390 | -272 | -273 | -139 |
| Depreciation & amort. | -289 | -203 | -170 | -257 | -161 | -168 | -117 | -6 | -0 |
| EBIT | 183 | 336 | -443 | -783 | -635 | -557 | -389 | -279 | -139 |
| Net financials | 107 | 441 | 449 | 340 | 19 | 320 | -0 | 822 | 175 |
| Profit before tax | 290 | 776 | 5 | -443 | -617 | -237 | -390 | 543 | 36 |
| Tax | 110 | 159 | 4 | -5 | 17 | -0 | 19 | -0 | -0 |
| Net profit | 180 | 617 | 2 | -439 | -634 | -237 | -409 | 543 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.963 | 8.548 | 8.306 | 7.637 | 6.972 | 6.480 | 5.962 | 6.525 | 6.592 |
| Equity | 7.606 | 8.127 | 8.032 | 7.495 | 6.760 | 6.420 | 5.905 | 6.447 | 6.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 357 | 421 | 274 | 142 | 212 | 60 | 57 | 78 | 108 |
| Total debt | 357 | 421 | 274 | 142 | 212 | 60 | 57 | 78 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Audit | Audit | 1985 | — | — |
NT Management | Management | 1985 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Flenør Balle | Audit | 0 companies |
| Niels Tholstrup Hansen | Management | 0 companies |
| Louise Holt | Chief Executive Officer | 0 companies |
| Jørgen Bent Molsted | Board of Directors | 0 companies |
| Ole Erlich-Eriksen | Board of Directors | 0 companies |
| Frederik Bengt Wendel | Board of Directors | 0 companies |