| Revenue | DKK 23,5M | -28% |
| EBITDA | DKK -2,5M | -171% |
| Net profit | DKK -3,8M | -548% |
| Total assets | DKK 52,9M | -1% |
| Equity | DKK 2,7M | -58% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 24.938 | 30.182 | 32.516 | 38.736 | 32.705 | 23.481 |
| Staff expenses | -21.767 | -21.125 | -22.890 | -26.147 | -29.130 | -26.030 |
| EBITDA | 3.170 | 9.058 | 9.626 | 12.589 | 3.575 | -2.549 |
| Depreciation & amort. | -3.743 | -2.642 | -2.131 | -1.834 | -891 | -660 |
| EBIT | -573 | 6.416 | 7.495 | 10.755 | 2.684 | -3.209 |
| Net financials | -4.868 | -4.479 | -4.667 | -4.156 | -1.567 | -1.745 |
| Profit before tax | -5.808 | 1.937 | 2.828 | 6.599 | 1.117 | -4.954 |
| Tax | -1.500 | 230 | 559 | 2.043 | 271 | -1.166 |
| Net profit | -4.308 | 1.707 | 2.269 | 4.556 | 846 | -3.788 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 57.664 | 59.001 | 58.977 | 69.309 | 53.267 | 52.898 |
| Equity | -2.860 | -2.057 | 1.148 | 5.669 | 6.515 | 2.727 |
| Long-term debt | 39.066 | 27.694 | 26.109 | 26.195 | 21.960 | 21.285 |
| Short-term debt | 21.458 | 33.364 | 31.721 | 37.445 | 24.792 | 28.885 |
| Total debt | 60.524 | 61.058 | 57.830 | 63.640 | 46.752 | 50.170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1987 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MR Audit | Audit | 1987 | — | — |
VK Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER LYNG JOHANNESEN HOLDING ApS | Company | 20.0% | 20.0% | 2011 |
Inventa A/S | Company | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jesper Kristensen | Chief Executive Officer | 0 companies |
| MB REVISION A/S | Audit | 0 companies |
| Vagn Kristensen | Management | 0 companies |
| Lars Bonderup Bjørn | Board of Directors | 0 companies |
| Morten Kristensen | Chairman | 0 companies |
| Henrik Heide Ottosen | Chairman | 0 companies |
| Peter Kristian Lyng Johannesen | Board of Directors | 0 companies |
| Mogens Mathiasen | Board of Directors | 0 companies |
| Mette Marie Bisgaard | Chairman | 0 companies |