| Revenue | DKK 85K | +1% |
| EBITDA | DKK 85K | +1% |
| Net profit | DKK 65K | +2% |
| Total assets | DKK 412K | +15% |
| Equity | DKK 248K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -350 | 243 | 194 | 51 | 73 | 86 | 84 | 85 |
| Staff expenses | -76 | -83 | -36 | -32 | -54 | -7 | -1 | -0 |
| EBITDA | -274 | 160 | 158 | 19 | 19 | 79 | 83 | 85 |
| Depreciation & amort. | -0 | -439 | -0 | -18 | -18 | -10 | -0 | -0 |
| EBIT | -274 | -280 | 158 | 1 | 1 | 69 | 83 | 85 |
| Net financials | -79 | -61 | -47 | -1 | -18 | -2 | 0 | -0 |
| Profit before tax | -196 | -341 | 111 | 0 | -18 | 67 | 83 | 85 |
| Tax | -51 | 26 | 28 | -3 | -3 | 15 | 20 | 20 |
| Net profit | -145 | -367 | 83 | 4 | -14 | 52 | 64 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.263 | 1.523 | 1.974 | 2.224 | 187 | 289 | 359 | 412 |
| Equity | 557 | 95 | 178 | 182 | 167 | 219 | 283 | 248 |
| Long-term debt | 0 | 0 | 1.796 | 2.042 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.705 | 1.429 | 3.592 | 4.084 | 40 | 140 | 151 | 329 |
| Total debt | -1.705 | 1.429 | 5.388 | 6.125 | 20 | 70 | 76 | 164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH | Audit | 1986 | — | — |
JR Management | Management | 1986 | — | — |
MD Management | Management | 2000 | — | — |
PE | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Herbert Schjerning | Audit | 0 companies |
| Jes Rasmussen | Management | 0 companies |
| Miriam Davina Elsuba Midjord | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |