| Revenue | DKK 667K | +20% |
| EBITDA | DKK 29K | -76% |
| Net profit | DKK 15K | -83% |
| Total assets | DKK 254K | +61% |
| Equity | DKK -93K | +14% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 764 | 482 | 539 | 554 | 667 |
| Staff expenses | -520 | -537 | -583 | -433 | -638 |
| EBITDA | 243 | -55 | -44 | 120 | 29 |
| Depreciation & amort. | -16 | -16 | -16 | -14 | -5 |
| EBIT | 228 | -71 | -60 | 106 | 24 |
| Net financials | -36 | -37 | -0 | -18 | -10 |
| Profit before tax | 192 | -108 | -60 | 88 | 15 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 192 | -108 | -60 | 88 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 161 | 136 | 107 | 158 | 254 |
| Equity | -28 | -136 | -196 | -108 | -93 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 188 | 272 | 303 | 266 | 347 |
| Total debt | 188 | 272 | 303 | 266 | 347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Audit | Audit | 1988 | — | — |
ET | Audit | 1988 | — | — |
EC Chief Executive Officer | Chief Executive Officer | 1988 | — | — |
TG Audit | Audit | 2003 | — | — |
AB Management | Management | 2003 | — | — |
SS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Pedersen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Elliot Christopher Burchmore | Chief Executive Officer | 0 companies |
| Torben Gull Thomsen | Audit | 0 companies |
| Allan Brock-Madsen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Hugh Campbell Thomson | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |