| Revenue | DKK 927K | +188% |
| EBITDA | DKK 927K | +188% |
| Net profit | DKK -51K | +85% |
| Total assets | DKK 4M | -7% |
| Equity | DKK -673K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 808 | 399 | 191 | 121 | 329 | 322 | 927 |
| Staff expenses | -0 | -45 | -13 | -0 | -0 | -0 | -0 |
| EBITDA | 808 | 354 | 178 | 121 | 329 | 322 | 927 |
| Depreciation & amort. | -55 | 55 | -55 | -94 | -47 | -47 | -0 |
| EBIT | 753 | 299 | 124 | 27 | 282 | 276 | 927 |
| Net financials | -653 | -887 | -93 | -166 | -595 | -578 | -1.033 |
| Profit before tax | 101 | -589 | 30 | -139 | -313 | -303 | -106 |
| Tax | -50 | -116 | 63 | -24 | 35 | 37 | -55 |
| Net profit | 151 | -473 | -33 | -115 | -348 | -340 | -51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.052 | 2.372 | 4.487 | 4.232 | 3.860 | 4.302 | 4.018 |
| Equity | -768 | -1.241 | 181 | 66 | -282 | -622 | -673 |
| Long-term debt | 2.759 | 2.239 | 2.181 | 1.964 | 1.900 | 1.831 | 0 |
| Short-term debt | 214 | 259 | 1.470 | 1.565 | 1.473 | 1.864 | 2.866 |
| Total debt | 2.973 | 2.498 | 3.651 | 3.529 | 3.373 | 3.695 | 2.866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Audit | Audit | 1989 | — | — |
ET | Audit | 1989 | — | — |
MD Management | Management | 1997 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Kristensen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Mette Dal | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lone Hertha Brandt Jakobsen | Board of Directors | 0 companies |
| Bent Fridell Holmberg Frandsen | Board of Directors | 0 companies |
| Louise Ramgill Kistvad | Board of Directors | 0 companies |