| Revenue | DKK 378K | -60% |
| EBITDA | DKK 113K | -80% |
| Net profit | DKK 75K | -83% |
| Total assets | DKK 3M | +8% |
| Equity | DKK 2,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.864 | 1.227 | 1.347 | 1.344 | 487 | 951 | 378 |
| Staff expenses | -1.022 | -870 | -648 | -633 | -678 | -377 | -265 |
| EBITDA | 842 | 357 | 699 | 711 | -191 | 574 | 113 |
| Depreciation & amort. | -24 | -32 | -61 | -51 | -34 | -5 | -9 |
| EBIT | 818 | 326 | 638 | 660 | -225 | 569 | 104 |
| Net financials | -47 | -32 | -24 | -24 | 9 | 3 | -5 |
| Profit before tax | 770 | 294 | 615 | 636 | -216 | 572 | 99 |
| Tax | 195 | 74 | 152 | 150 | -46 | 127 | 24 |
| Net profit | 575 | 220 | 463 | 486 | -170 | 445 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.038 | 1.992 | 2.477 | 2.719 | 2.281 | 2.780 | 3.013 |
| Equity | 533 | 753 | 1.216 | 1.702 | 1.532 | 1.977 | 2.052 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.505 | 1.238 | 1.261 | 1.017 | 749 | 803 | 961 |
| Total debt | 2.505 | 1.238 | 1.261 | 1.017 | 749 | 803 | 961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2007 | — | — |
CE Management | Management | 1987 | — | — |
BS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEMAC HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Anders Nissen | Management | 0 companies |
| Carl Erik Jensen | Management | 0 companies |
| Bo Schmidt-Nielsen Nordestgaard | Management | 0 companies |
| Per Juhl Møller Hansen | Board of Directors | 0 companies |