| Revenue | DKK -209K | -88% |
| EBITDA | DKK -209K | +89% |
| Net profit | DKK -315K | +94% |
| Total assets | DKK 67,4M | +18% |
| Equity | DKK 26,4M | +30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.109 | -21 | -1.581 | -1.685 | 351 | -2.792 | -36 | -1.800 | -209 |
| Staff expenses | -2.670 | -2.944 | -2.275 | -1.586 | -1.205 | -1.341 | -562 | -65 | -0 |
| EBITDA | 439 | -2.965 | -3.857 | -3.271 | -854 | -4.133 | -598 | -1.865 | -209 |
| Depreciation & amort. | -547 | -778 | 769 | 546 | 530 | 263 | -20 | -0 | -0 |
| EBIT | -108 | -3.743 | -4.626 | -3.818 | -1.384 | -4.396 | -619 | -1.865 | -209 |
| Net financials | 561 | -448 | 178 | -4 | -4.106 | -179 | -1.646 | -3.456 | -610 |
| Profit before tax | 453 | -4.191 | -4.448 | -3.822 | -5.490 | -4.575 | -2.265 | -5.322 | -819 |
| Tax | -151 | -15 | -34 | -86 | -0 | -0 | -458 | -0 | -504 |
| Net profit | 604 | -4.176 | -4.414 | -3.735 | -5.490 | -4.575 | -1.807 | -5.322 | -315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.285 | 7.566 | 9.308 | 13.861 | 8.197 | 14.400 | 52.020 | 57.001 | 67.415 |
| Equity | -5.259 | -9.435 | -7.149 | -2.385 | -10.491 | -15.067 | 19.296 | 20.326 | 26.367 |
| Long-term debt | 15.856 | 2.768 | 1.477 | 95 | 3.063 | 12.711 | 21.706 | 26.354 | 30.218 |
| Short-term debt | 688 | 14.233 | 14.981 | 16.150 | 15.625 | 16.756 | 11.018 | 10.321 | 10.830 |
| Total debt | 16.544 | 17.001 | 16.458 | 16.245 | 18.688 | 29.467 | 32.724 | 36.675 | 41.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2003 | — | — |
JF Audit | Audit | 2007 | — | — |
PB Management | Management | 2003 | — | — |
TR Audit | Audit | 2003 | — | — |
AI Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMH Finans ApS | Company | 50.0% | 33.3% | 2015 |
Bien 2 ApS | Company | 50.0% | 33.3% | 2019 |
RAMS HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
RHN Holding af 2015 ApS | Company | 20.0% | 20.0% | 2015 |
RUDI OG HARALD NIELSEN HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Falck Jensen | Management | 0 companies |
| Jan Flemming Moldrup | Audit | 0 companies |
| Peter Børge Kisbye | Management | 0 companies |
| Tom Rasmussen | Audit | 0 companies |
| ADCO I/S | Founder | 0 companies |
| Keld Strudahl | Board of Directors | 0 companies |
| Jørgen Glistrup | Board of Directors | 0 companies |
| Rikke Maria Jensen | Board of Directors | 0 companies |
| Henrik Ingemann Nielsen | Board of Directors | 0 companies |
| Benjamin Falck Jensen | Board of Directors | 0 companies |
| Hanne Muusmann | Board of Directors | 0 companies |
| Trine Nyholm Kisbye | Board of Directors | 0 companies |
| Mogens Henning Dahlstrøm | Board of Directors | 0 companies |
| Søren Rud Pedersen | Board of Directors | 0 companies |
| Christian Christoffer Strüwing | Board of Directors | 0 companies |
| Harald Ingemann Nielsen | Chairman | 0 companies |
| Frank Hansen | Board of Directors | 0 companies |
| Morten Ingemann Hershøj | Board of Directors | 0 companies |