| Revenue | DKK 6,3M | +6% |
| EBITDA | DKK -69K | -129% |
| Net profit | DKK -100K | -166% |
| Total assets | DKK 1,9M | +8% |
| Equity | DKK 326K | -23% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6.600 | 6.008 | 5.505 | 5.934 | 6.284 |
| Staff expenses | -1.626 | -1.559 | -1.740 | -1.569 | -1.680 |
| EBITDA | 120 | 193 | -842 | 237 | -69 |
| Depreciation & amort. | -89 | -90 | -7 | -61 | -81 |
| EBIT | 32 | 103 | -849 | 175 | -149 |
| Net financials | 50 | 47 | 9 | -0 | 21 |
| Profit before tax | 82 | 150 | -840 | 175 | -128 |
| Tax | 21 | 41 | -178 | 24 | -28 |
| Net profit | 61 | 109 | -662 | 151 | -100 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.757 | 1.924 | 1.410 | 1.775 | 1.919 |
| Equity | 727 | 836 | 74 | 426 | 326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.030 | 1.088 | 1.336 | 1.349 | 1.593 |
| Total debt | 1.030 | 1.088 | 1.336 | 1.349 | 1.593 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
ET | Audit | 1987 – 1988 |
MA Management | Management | 1987 – 1991 |
RK Management | Management | 2010 – 2018 |
BK Management | Management | 1987 – 2010 |
PE Management | Management | 1987 – 1988 |
OA Management | Management | 1987 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 1987 – 1988 | |
| Board of Directors | 1987 – 1991 | |
| Chairman | 1987 – 1996 | |
| Board of Directors | 1987 – 1996 | |
| Board of Directors | 1987 – 1991 | |
| Board of Directors | 1987 – 1996 | |
| Chairman | 1987 – 1988 | |
| Board of Directors | 1987 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Aage Frandsen | Management | 0 companies |
| René Kristensen | Management | 0 companies |
| Benny Kristensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ole Abildtrup | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Susanne Juel | Board of Directors | 0 companies |
| Verner Axelsen Holm | Chairman | 0 companies |
| Britta Abildtrup | Board of Directors | 0 companies |
| Ebba Harriet Frandsen | Board of Directors | 0 companies |
| Søren Thygesen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Betty Kristensen | Board of Directors | 0 companies |