| Revenue | DKK 6,4M | -4% |
| EBITDA | DKK 300K | +38% |
| Net profit | DKK 62K | +159% |
| Total assets | DKK 10,3M | +35% |
| Equity | DKK 1M | +7% |
| Employees | 20 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 5.779 | 6.562 | 6.485 | 6.696 | 6.438 |
| Staff expenses | -6.353 | -6.697 | -6.975 | -6.479 | -6.138 |
| EBITDA | -574 | -136 | -490 | 217 | 300 |
| Depreciation & amort. | -165 | -190 | -186 | -181 | -187 |
| EBIT | -740 | -326 | -676 | 35 | 113 |
| Net financials | -163 | -88 | -134 | -163 | -51 |
| Profit before tax | -902 | -414 | -810 | -128 | 62 |
| Tax | -91 | -117 | -54 | -23 | -0 |
| Net profit | -812 | -297 | -756 | -105 | 62 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 10.552 | 12.540 | 11.275 | 7.582 | 10.272 |
| Equity | 1.007 | 1.010 | 1.054 | 949 | 1.011 |
| Long-term debt | 1.308 | 0 | 0 | 260 | 270 |
| Short-term debt | 9.516 | 11.500 | 10.191 | 6.344 | 8.961 |
| Total debt | 9.516 | 11.500 | 10.191 | 6.603 | 9.231 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ET | Audit | 1988 – 1988 |
FB Management | Management | 1995 – 2013 |
SM Management | Management | 2013 – 2022 |
P | Audit | 1988 – 1996 |
PE Management | Management | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1988 – 1988 | |
| Board of Directors | 1996 – 1998 | |
| Chairman | 1988 – 1996 | |
| Chairman | 1988 – 1988 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Company | 100% | 100% | 2001 | |
| Individual | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Flemming Broberg | Management | 0 companies |
| Søren Møller | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Bjarne Broberg | Board of Directors | 0 companies |
| Niels Thaning | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |