| Revenue | DKK -1,3M | +127% |
| EBITDA | DKK -1,7M | -59% |
| Net profit | DKK 954K | +124% |
| Total assets | DKK 149,4M | +10% |
| Equity | DKK 116,8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -154 | -243 | -182 | 52 | -84 | -331 | -570 | -1.296 |
| Staff expenses | -400 | -133 | -469 | -428 | -507 | -555 | -519 | -437 |
| EBITDA | -554 | -376 | -651 | -376 | -591 | -886 | -1.089 | -1.733 |
| Depreciation & amort. | -188 | -193 | -193 | -187 | -179 | -5 | -0 | -0 |
| EBIT | -742 | -569 | -844 | -563 | -771 | -891 | -1.089 | -1.733 |
| Net financials | -5.002 | 13.588 | 5.585 | 2.121 | 97.337 | 6.643 | -2.169 | 2.960 |
| Profit before tax | -5.744 | 13.019 | 4.741 | 1.558 | 96.566 | 5.752 | -3.258 | 1.227 |
| Tax | 254 | 743 | 252 | 291 | 139 | 1.128 | 715 | 273 |
| Net profit | -5.998 | 12.275 | 4.490 | 1.267 | 96.427 | 4.624 | -3.972 | 954 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 38.416 | 49.048 | 50.671 | 47.989 | 146.257 | 142.343 | 136.203 | 149.369 |
| Equity | 36.900 | 47.675 | 50.165 | 47.432 | 138.859 | 119.868 | 115.895 | 116.850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.494 | 1.373 | 506 | 359 | 7.398 | 22.476 | 20.227 | 32.520 |
| Total debt | 1.494 | 1.373 | 506 | 359 | 7.398 | 22.476 | 20.227 | 32.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
RJ Management | Management | 1997 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DADEPHI ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| René Jørgen Spogard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Philip Christian Spogard | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Mogens Gaarden | Board of Directors | 0 companies |