| Revenue | DKK 438K | +12% |
| EBITDA | DKK -303K | +37% |
| Net profit | DKK -68K | +88% |
| Total assets | DKK 1,3M | +52% |
| Equity | DKK 240K | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -249 | 840 | 1.101 | 1.394 | 390 | 438 |
| Staff expenses | -0 | -412 | -1.391 | -1.191 | -873 | -741 |
| EBITDA | -555 | 174 | -290 | -381 | -479 | -303 |
| Depreciation & amort. | 214 | -210 | -158 | -40 | -9 | -5 |
| EBIT | -769 | -36 | -448 | -422 | -488 | -309 |
| Net financials | 38 | -19 | -54 | -27 | -56 | -43 |
| Profit before tax | -731 | -55 | -502 | -448 | -544 | -352 |
| Tax | -62 | 42 | 1 | 77 | -0 | -284 |
| Net profit | -669 | -97 | -503 | -525 | -544 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.591 | 3.605 | 2.600 | 2.052 | 827 | 1.259 |
| Equity | 2.076 | 1.973 | 1.426 | 851 | 307 | 240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 515 | 1.633 | 1.174 | 1.201 | 519 | 1.019 |
| Total debt | 515 | 1.633 | 1.174 | 1.201 | 519 | 1.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
ET | Audit | 1989 | — | — |
SF | Audit | 1992 | — | — |
| Audit | 1989 | — | — | |
MF Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor John Tyrrestrup | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Funder Andersen | Audit | 0 companies |
| REVISIONSFIRMAET J. ANDERSEN A/S | Audit | 0 companies |
| Mads Finn Lindvig Viuff | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mikkel Baastrup | Chairman | 0 companies |
| Rolf Niclas Berg | Board of Directors | 0 companies |