| Revenue | DKK -915K | -248% |
| EBITDA | DKK -1,4M | -1361% |
| Net profit | DKK -1,7M | -1392% |
| Total assets | DKK 415K | -68% |
| Equity | DKK -2,3M | -292% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.816 | -1.273 | 1.723 | 800 | 620 | -915 |
| Staff expenses | -1.712 | -1.374 | -1.495 | -560 | -716 | -489 |
| EBITDA | 102 | 198 | 229 | 241 | -96 | -1.404 |
| Depreciation & amort. | 48 | -48 | -48 | -0 | -10 | -10 |
| EBIT | 54 | 149 | 180 | 241 | -106 | -1.414 |
| Net financials | -167 | -168 | -160 | -158 | -34 | -13 |
| Profit before tax | -68 | 318 | 21 | 722 | -140 | -1.427 |
| Tax | 23 | 14 | 13 | 319 | -28 | 250 |
| Net profit | -90 | 303 | 8 | 402 | -112 | -1.677 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.620 | 3.626 | 3.450 | 2.579 | 1.290 | 415 |
| Equity | 576 | 528 | 574 | -462 | -575 | -2.252 |
| Long-term debt | 1.008 | -954 | 898 | 0 | 0 | 0 |
| Short-term debt | 1.938 | -2.060 | 1.880 | 3.041 | 1.865 | 2.667 |
| Total debt | 2.946 | -3.014 | 2.779 | 3.041 | 1.865 | 2.667 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 1986 | — | — |
PH Audit | Audit | 1997 | — | — |
SS Founder | Founder | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Mebus Madsen | Management | 0 companies |
| Peter Henrik Deiborg | Audit | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Aage Boye Ellegaard | Board of Directors | 0 companies |
| Klaus Ellis Henriques | Board of Directors | 0 companies |
| Inge Ruth Poulsen | Board of Directors | 0 companies |
| Jacob Lykke Poulsen | Chairman | 0 companies |
| Hans Henrik Gamborg | Board of Directors | 0 companies |
| Kirsten Søndergaard Madsen | Board of Directors | 0 companies |