| Revenue | DKK 4,7M | -30% |
| EBITDA | DKK -1M | -40% |
| Net profit | DKK -1,3M | -115% |
| Total assets | DKK 6M | -51% |
| Equity | DKK -11,9M | -13% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 5.682 | 4.356 | 5.463 | 6.614 | 4.651 |
| Staff expenses | -6.266 | -5.907 | -6.935 | -7.334 | -5.669 |
| EBITDA | -584 | -1.550 | -1.472 | -729 | -1.019 |
| Depreciation & amort. | -116 | -141 | -131 | -81 | -70 |
| EBIT | -699 | -1.691 | -1.603 | -810 | -1.089 |
| Net financials | -182 | -282 | 5.079 | 9.438 | -239 |
| Profit before tax | -882 | -1.974 | 3.476 | 8.627 | -1.328 |
| Tax | 1.536 | -0 | -0 | -0 | -0 |
| Net profit | -2.418 | -1.974 | 3.476 | 8.627 | -1.328 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 16.662 | 15.580 | 15.467 | 12.368 | 6.002 |
| Equity | -19.007 | -20.980 | -17.504 | -10.585 | -11.913 |
| Long-term debt | 13.750 | 13.294 | 0 | 7.500 | 7.500 |
| Short-term debt | 19.919 | 21.266 | 32.971 | 15.453 | 10.416 |
| Total debt | 33.669 | 34.561 | 32.971 | 22.953 | 17.916 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1989 – 1989 |
FE Management | Management | 1989 – 2004 |
PE Management | Management | 1989 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Former (17) | ||
| Board of Directors | 1989 – 1993 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 1989 – 1989 | |
| Board of Directors | 1989 – 1992 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 1989 – 1993 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2007 – 2015 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 1989 – 1993 | |
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 1989 – 1993 | |
| Board of Directors | 1989 – 1989 | |
| Chairman | 1989 – 1989 | |
| Board of Directors | 1989 – 1992 | |
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0% | 5–9.99% | 2007 | |
| Individual | 100% | 100% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2007 | |
| Individual | 5–9.99% | 5–9.99% | 2007 | |
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Individual | 90–99.99% | 90–99.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Frede Eiland | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jørgen Frank Andersen | Board of Directors | 0 companies |
| John Bo Birkmose-Andersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Klaus Eiland Kirk | Board of Directors | 0 companies |
| Kjeld Lumbye Jensen | Board of Directors | 0 companies |
| Andreas Vinskov | Board of Directors | 0 companies |
| Jan van Dijk | Board of Directors | 0 companies |
| Preben Martin Hyldmar | Board of Directors | 0 companies |
| Steen Refnov | Chairman | 0 companies |
| Jesper Rathmann Holmegaard | Board of Directors | 0 companies |
| Annette Risegaard Jensen | Board of Directors | 0 companies |
| Kristian Cyril Hansen | Board of Directors | 0 companies |
| Ole Peder Viggo Ejland Olsen | Board of Directors | 0 companies |
| Birthe Halleby Eiland | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jens Erik Hermansen | Board of Directors | 0 companies |
| Kaj Knudsen | Chairman | 0 companies |