| Revenue | DKK -66K | -102% |
| EBITDA | DKK -2,6M | +32% |
| Net profit | DKK -1,1M | +67% |
| Total assets | DKK 4,9M | -47% |
| Equity | DKK -7,2M | -231% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 |
|---|---|---|---|---|---|
| Revenue | 7.884 | 7.698 | 6.980 | 3.013 | -66 |
| Staff expenses | -6.738 | -6.663 | -6.700 | -6.788 | -2.487 |
| EBITDA | 1.146 | 1.034 | 279 | -3.775 | -2.552 |
| Depreciation & amort. | 141 | 142 | -94 | -3 | -0 |
| EBIT | 1.005 | 893 | 185 | -3.778 | -2.552 |
| Net financials | -587 | -610 | -645 | -615 | -117 |
| Profit before tax | 418 | 283 | -460 | -4.393 | -2.670 |
| Tax | 136 | 95 | -79 | -939 | -1.540 |
| Net profit | 282 | 188 | -381 | -3.454 | -1.130 |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 |
|---|---|---|---|---|---|
| Total assets | 12.761 | 13.292 | 12.352 | 9.223 | 4.870 |
| Equity | 1.467 | 1.655 | 1.274 | -2.180 | -7.224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.294 | 11.638 | 11.079 | 11.403 | 12.094 |
| Total debt | 11.294 | 11.638 | 11.079 | 11.403 | 12.094 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Audit | 1987 – 1988 | |
KN Management | Management | 2016 – 2017 |
JN Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2016 – 2017 | |
| Board of Directors | 1987 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 1987 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Lars Beck-Thomsen | Chairman | 0 companies |
| Vivian Dorrit Søndergaard | Board of Directors | 0 companies |
| Chatrin Bang Sjøstrøm | Board of Directors | 0 companies |
| Peter Bang-Olsen | Board of Directors | 0 companies |