| Revenue | DKK 5M | +4% |
| EBITDA | DKK 475K | -54% |
| Net profit | DKK 245K | -64% |
| Total assets | DKK 3,7M | -6% |
| Equity | DKK 1,7M | -9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.523 | 4.017 | 3.574 | 3.723 | 3.751 | 4.779 | 4.784 | 4.997 |
| Staff expenses | -3.846 | -3.883 | -3.541 | -3.477 | -3.195 | -3.486 | -3.740 | -4.522 |
| EBITDA | 677 | 134 | 33 | 247 | 556 | 1.294 | 1.044 | 475 |
| Depreciation & amort. | -27 | -16 | -99 | -106 | -128 | -128 | -140 | -134 |
| EBIT | 650 | 118 | -66 | 140 | 428 | 1.166 | 904 | 341 |
| Net financials | 19 | 5 | 3 | 0 | 0 | -3 | -18 | -22 |
| Profit before tax | 669 | 124 | -63 | 141 | 428 | 1.163 | 885 | 319 |
| Tax | 168 | 31 | 157 | 31 | 94 | 254 | 197 | 74 |
| Net profit | 501 | 92 | -220 | 110 | 334 | 909 | 688 | 245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.983 | 2.105 | 2.016 | 1.611 | 2.123 | 3.355 | 3.964 | 3.719 |
| Equity | 724 | 741 | 495 | 606 | 870 | 1.529 | 1.816 | 1.661 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.259 | 1.364 | 1.494 | 948 | 1.134 | 1.730 | 2.045 | 1.979 |
| Total debt | 1.259 | 1.364 | 1.494 | 948 | 1.134 | 1.730 | 2.045 | 1.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CreAction ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 25.0% | 25.0% | 1996 | |
| Individual | 33.3% | 33.3% | 1996 | |
| Individual | 25.0% | 25.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Birgitte Schultzer | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Richard Anthony Robinson | Chairman | 0 companies |
| Jens Schultzer | Chairman | 0 companies |
| Aase Schjøler Dahl | Board of Directors | 0 companies |
| Randi Elisabeth Robinson | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Sebastian Jarl Mørck Schultzer | Board of Directors | 0 companies |
| Malene Toldam Schultzer | Board of Directors | 0 companies |