| Revenue | DKK 2,4M | -66% |
| EBITDA | DKK -1M | -237% |
| Net profit | DKK 4,1M | +2415% |
| Total assets | DKK 4,5M | -18% |
| Equity | DKK 3M | -23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 7.027 | 8.495 | 9.180 | 7.464 | 6.969 | 2.378 |
| Staff expenses | -5.582 | -7.491 | -7.833 | -6.292 | -6.225 | -3.396 |
| EBITDA | 1.445 | 1.003 | 1.347 | 1.172 | 744 | -1.017 |
| Depreciation & amort. | 438 | 468 | -369 | -478 | -530 | -329 |
| EBIT | 1.007 | 535 | 977 | 694 | 214 | -1.346 |
| Net financials | 2 | 7 | -37 | -12 | -0 | -29 |
| Profit before tax | 1.009 | 543 | 940 | 682 | 213 | -1.375 |
| Tax | 253 | 111 | 237 | 165 | 50 | -1.190 |
| Net profit | 756 | 432 | 703 | 517 | 163 | 4.108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 6.535 | 6.911 | 6.925 | 6.640 | 5.495 | 4.495 |
| Equity | 2.292 | 2.724 | 3.427 | 3.944 | 3.907 | 3.015 |
| Long-term debt | 0 | 0 | 12 | 63 | 0 | 594 |
| Short-term debt | 2.243 | 4.187 | 3.486 | 2.632 | 1.587 | 387 |
| Total debt | 4.243 | 4.187 | 3.498 | 2.696 | 1.587 | 981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2006 | — | — |
ET | Audit | 1989 | — | — |
G& Audit | Audit | 1989 | — | — |
SS Management | Management | 1989 | — | — |
PP Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BB BARYSKE ApS | Company | 50.0% | 50.0% | 2006 |
ML LARSEN ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Larsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| G & N Revision | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Poul-Jan Petersen | Management | 0 companies |
| Henrik Bjørn Brandt Barüske | Chairman | 0 companies |
| Annette Larsen | Board of Directors | 0 companies |
| Peter Schjøtler Petersen | Board of Directors | 0 companies |
| Benny Holleufer | Board of Directors | 0 companies |
| Annette Lisbet Steenberg | Board of Directors | 0 companies |
| Karsten Hedegaard | Board of Directors | 0 companies |
| Regina Waltraut Gertrud Barüske | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Lone Refshammer | Board of Directors | 0 companies |