| Revenue | DKK 35K | -45% |
| EBITDA | DKK -48K | +26% |
| Net profit | DKK -140K | -65% |
| Total assets | DKK 416K | -28% |
| Equity | DKK 259K | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.709 | 745 | 680 | 45 | 63 | 35 |
| Staff expenses | -1.524 | -863 | -457 | -180 | -128 | -83 |
| EBITDA | 185 | -118 | 223 | -134 | -65 | -48 |
| Depreciation & amort. | 45 | -50 | -60 | -29 | -37 | -37 |
| EBIT | 139 | -168 | 163 | -163 | -101 | -85 |
| Net financials | 5 | 23 | 2 | 3 | -4 | 11 |
| Profit before tax | 144 | -145 | 165 | -160 | -105 | -74 |
| Tax | 39 | -33 | 44 | -37 | -20 | 67 |
| Net profit | 105 | -112 | 121 | -123 | -85 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.763 | 1.091 | 2.412 | 619 | 575 | 416 |
| Equity | 918 | 606 | 727 | 484 | 399 | 259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 845 | 486 | 1.685 | 135 | 176 | 157 |
| Total debt | 845 | 486 | 1.685 | 135 | 176 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
PM Management | Management | 1989 | — | — |
| Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
ED | Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN MUNKESØ HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
MICHAEL MUNKESØ HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Per Munkesø | Management | 0 companies |
| Forenede Danske Revisorer A/S | Audit | 0 companies |
| Lissi Munkesø | Chairman | 0 companies |
| Erik Due | Board of Directors | 0 companies |