| Revenue | DKK -18K | -8% |
| EBITDA | DKK -18K | +8% |
| Net profit | DKK -20K | +8% |
| Total assets | DKK 929 | -96% |
| Equity | DKK -247K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.206 | 811 | 190 | -121 | 35 | 73 | -341 | -20 | -18 |
| Staff expenses | -499 | -301 | -89 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 885 | 510 | 101 | -121 | 35 | 73 | -341 | -20 | -18 |
| Depreciation & amort. | 315 | -300 | -23 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 570 | 210 | 78 | -121 | 35 | 73 | -341 | -20 | -18 |
| Net financials | -23 | -24 | 62 | 174 | -21 | -30 | -27 | -1 | -1 |
| Profit before tax | 593 | 187 | 172 | 54 | 14 | 43 | -368 | -21 | -20 |
| Tax | 148 | 47 | 43 | 17 | -3 | 12 | 19 | -0 | -0 |
| Net profit | 445 | 140 | 128 | 37 | 100 | 31 | -388 | -21 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.252 | 2.278 | 2.105 | 1.914 | 660 | 181 | 61 | 24 | 1 |
| Equity | 1.725 | 1.415 | 1.404 | 1.240 | 150 | 181 | -206 | -228 | -247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.527 | 862 | 701 | 674 | 510 | 0 | 267 | 252 | 248 |
| Total debt | 1.527 | 862 | 701 | 674 | 510 | 0 | 267 | 252 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE | Audit | 1999 | — | — |
ET | Audit | 1987 | — | — |
MC Unofficial title | Unofficial title | 2020 | — | — |
NB Management | Management | 1987 | — | — |
NS Management | Management | 2015 | — | — |
HU Audit | Audit | 1987 | — | — |
PP Management | Management | 2015 | — | — |
SS Management | Management | 1987 | — | — |
DB Management | Management | 1987 | — | — |
PL Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Secure Partner Group ApS | Company | 50.0% | 50.0% | 2015 |
W 5 HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Eric Rath Petersen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Christian Torben Serring | Unofficial title | 0 companies |
| Niels Bukh | Management | 0 companies |
| Nicolai Steen Jørgensen | Management | 0 companies |
| Hugo Uhrskov | Audit | 0 companies |
| Peter Pierluigi Andersson | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Dorte Birgitte Bern Bukh | Management | 0 companies |
| Paul Lawaetz | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |