| Revenue | DKK -57K | -30% |
| EBITDA | DKK -260K | +57% |
| Net profit | DKK 549K | +422% |
| Total assets | DKK 3,5M | -32% |
| Equity | DKK 3,3M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.040 | 14.014 | 14.890 | 3.972 | -93 | -55 | -80 | -124 | -82 | -57 |
| Staff expenses | -10.633 | -8.625 | -9.316 | -3.898 | -785 | -2.718 | -1.523 | -1.203 | -523 | -203 |
| EBITDA | 1.641 | 1.907 | 2.172 | 14.436 | -878 | -2.774 | -1.603 | -1.327 | -605 | -260 |
| Depreciation & amort. | -112 | -56 | 58 | 7.922 | -0 | -0 | -14 | -142 | -142 | -95 |
| EBIT | 1.528 | 1.852 | 2.114 | 6.514 | -878 | -2.774 | -1.618 | -1.469 | -747 | -355 |
| Net financials | 193 | 291 | 412 | 2.737 | 1.769 | 4.991 | 3.900 | 1.692 | 386 | 1.061 |
| Profit before tax | 1.721 | 2.143 | 2.526 | 9.251 | 890 | 2.217 | 2.283 | 223 | -361 | 707 |
| Tax | 402 | 529 | 623 | 2.148 | 229 | 635 | 516 | -77 | -190 | 157 |
| Net profit | 1.320 | 1.614 | 1.903 | 7.103 | 662 | 1.582 | 1.767 | 300 | -171 | 549 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.165 | 7.342 | 8.266 | 11.557 | 10.879 | 12.355 | 13.523 | 8.133 | 5.164 | 3.530 |
| Equity | 2.636 | 3.050 | 3.153 | 9.355 | 10.017 | 10.549 | 11.266 | 6.939 | 4.768 | 3.317 |
| Long-term debt | 1.886 | 1.788 | 1.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.643 | 2.505 | 3.292 | 2.113 | 404 | 968 | 1.181 | 418 | 331 | 213 |
| Total debt | 4.529 | 4.292 | 5.113 | 2.113 | 404 | 968 | 1.181 | 418 | 331 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Deputy | Deputy | 1986 | — | — |
BL Deputy | Deputy | 1994 | — | — |
RA Deputy | Deputy | 1998 | — | — |
SC Management | Management | 1986 | — | — |
PJ Management | Management | 2017 | — | — |
TS Audit | Audit | 1986 | — | — |
HS Management | Management | 1986 | — | — |
CH Deputy | Deputy | 1991 | — | — |
SS Founder | Founder | 1986 | — | — |
AB Deputy | Deputy | 1994 | — | — |
UN Management | Management | 2017 | — | — |
GA Deputy | Deputy | 1998 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. CHR. HOLDING STATSAUTORISERET REVISIONSANPARTSSELSKAB | Company | 50.0% | 50.0% | 2005 |
UN ApS | Company | 50.0% | 50.0% | 2015 |
PJL HOLDING,STATSAUTORISERET REVISIONSANPARTSSELSKAB | Company | 33.3% | 33.3% | 2015 |
UNIKO HOLDING,STATSAUTORISERET REVISIONSANPARTSSELSKAB | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Malte Larsen | Deputy | 0 companies |
| Bente Lybecker Jeppesen | Deputy | 0 companies |
| René Andersen | Deputy | 0 companies |
| Søren Christensen | Management | 0 companies |
| Per Jens Løfgren | Management | 0 companies |
| Torben Søndergaard | Audit | 0 companies |
| Helge Sø | Management | 0 companies |
| Charlotte Høgsmose | Deputy | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Allan Bo Schønberg | Deputy | 0 companies |
| Uffe Nikolajsen | Management | 0 companies |
| Gitte Andersen | Deputy | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Bjarne Hansen | Board of Directors | 0 companies |
| Tom Richardt | Board of Directors | 0 companies |
| Birger Brosbøl Jensen | Board of Directors | 0 companies |
| Sanne Merete Metzsch | Board of Directors | 0 companies |
| Jesper Lind Hansen | Board of Directors | 0 companies |
| Willy Johannes Madsen | Board of Directors | 0 companies |
| Carsten Riis Hansen | Board of Directors | 0 companies |
| Carsten Skaarup | Board of Directors | 0 companies |
| Mogens Rørslev | Board of Directors | 0 companies |
| Bent Arne Pedersen | Board of Directors | 0 companies |