| Revenue | DKK 516K | -49% |
| EBITDA | DKK -72K | -104% |
| Net profit | DKK -65K | -107% |
| Total assets | DKK 197K | -70% |
| Equity | DKK -736K | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.226 | 4.473 | 1.241 | 1.435 | 1.011 | 516 |
| Staff expenses | -867 | -1.361 | -1.413 | -1.059 | -953 | -503 |
| EBITDA | 359 | 468 | -172 | 361 | 1.967 | -72 |
| Depreciation & amort. | 50 | 10 | -115 | -111 | 1.066 | -0 |
| EBIT | 309 | 458 | -287 | 250 | 902 | -72 |
| Net financials | -6 | -143 | -77 | -106 | -44 | -9 |
| Profit before tax | 303 | 315 | -364 | 144 | 858 | -82 |
| Tax | 12 | 23 | 1 | -276 | -130 | -17 |
| Net profit | 292 | 292 | -365 | 420 | 988 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 618 | 1.202 | 1.212 | 1.061 | 665 | 197 |
| Equity | -2.006 | -1.714 | -2.079 | -1.659 | -671 | -736 |
| Long-term debt | 282 | 121 | 27 | 0 | 0 | 0 |
| Short-term debt | 2.342 | 2.796 | 3.264 | 2.720 | 1.336 | 933 |
| Total debt | 2.624 | 2.917 | 3.291 | 2.720 | 1.336 | 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
PM Audit | Audit | 1987 | — | — |
| Audit | 1998 | — | — | |
JN Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Peder Michael Rudbæk | Audit | 0 companies |
| Jørgen Preben Visbech Kristiansen | Audit | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Christian Ladhøj Jacobsen | Board of Directors | 0 companies |
| Susan Bruselius Jacobsen | Board of Directors | 0 companies |
| Frank Frost | Board of Directors | 0 companies |
| Evy Lilly Eisenreich | Chairman | 0 companies |
| Ulla Marion Agerbo | Board of Directors | 0 companies |
| Annet Maluna Thomsen | Board of Directors | 0 companies |
| Henrik Lund Eisenreich | Board of Directors | 0 companies |
| Hanne Kirsten Eisenreich | Board of Directors | 0 companies |