| Revenue | DKK 8,7M | +30% |
| EBITDA | DKK 418K | +401% |
| Net profit | DKK -138K | +83% |
| Total assets | DKK 5,8M | +8% |
| Equity | DKK -2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 9.248 | 6.034 | 10.541 | 6.676 | 8.682 |
| Staff expenses | -8.790 | -7.579 | -8.961 | -6.815 | -8.264 |
| EBITDA | 24 | -1.911 | 1.213 | -139 | 418 |
| Depreciation & amort. | -0 | -0 | -0 | -404 | -397 |
| EBIT | 24 | -1.911 | 1.213 | -543 | 21 |
| Net financials | -322 | -113 | -308 | -284 | -159 |
| Profit before tax | -298 | -2.024 | 905 | -827 | -138 |
| Tax | 3 | -0 | 1 | -0 | -0 |
| Net profit | -300 | -2.024 | 905 | -827 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 7.159 | 7.551 | 5.376 | 5.351 | 5.793 |
| Equity | — | -1.953 | -1.049 | -1.875 | -2.013 |
| Long-term debt | 4.199 | 4.236 | 4.147 | 2.519 | 2.426 |
| Short-term debt | 4.593 | 6.756 | 3.810 | 4.699 | 5.373 |
| Total debt | 8.792 | 10.991 | 7.957 | 7.218 | 7.799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 1987 | — | — |
EA Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fisker Christensen | Audit | 0 companies |
| Erling Andersen | Management | 0 companies |
| Vibeke Harlev Jensen | Board of Directors | 0 companies |
| Morten Kvist | Board of Directors | 0 companies |
| Pia Winther | Board of Directors | 0 companies |
| Inge Jensen | Board of Directors | 0 companies |
| Ove Thomsen | Board of Directors | 0 companies |
| Ole Rune Hansen | Board of Directors | 0 companies |
| Jane Rasmussen | Board of Directors | 0 companies |
| Niels-Ulrik Bugge | Board of Directors | 0 companies |
| Henrik Korr | Board of Directors | 0 companies |