| Revenue | DKK 123K | -92% |
| EBITDA | DKK -251K | -365% |
| Net profit | DKK -429K | -317% |
| Total assets | DKK 88K | -88% |
| Equity | DKK -297K | -325% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.314 | 2.003 | 1.986 | 1.755 | 1.483 | — | 1.626 | 1.588 | 123 |
| Staff expenses | -1.934 | -1.908 | -1.953 | -1.814 | -1.725 | -0 | -1.524 | -1.642 | -375 |
| EBITDA | -215 | 95 | 13 | -60 | -241 | 0 | 102 | -54 | -251 |
| Depreciation & amort. | -83 | -64 | -75 | -43 | -44 | -0 | -68 | -62 | -9 |
| EBIT | -298 | 31 | -62 | -102 | -285 | 0 | 33 | -116 | -260 |
| Net financials | -94 | 0 | 0 | 0 | -45 | 0 | -21 | -17 | -13 |
| Profit before tax | -337 | 17 | -42 | -103 | -330 | 0 | 12 | -133 | -274 |
| Tax | -81 | 4 | -9 | -23 | -72 | -0 | 4 | -30 | 155 |
| Net profit | -256 | 13 | -33 | -80 | -258 | 0 | 8 | -103 | -429 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.845 | 1.589 | 1.498 | 1.400 | 781 | 0 | 911 | 705 | 88 |
| Equity | 773 | 690 | 557 | 477 | 219 | 0 | 235 | 132 | -297 |
| Long-term debt | -350 | 151 | 509 | 657 | 385 | 0 | 363 | 323 | 372 |
| Short-term debt | -722 | 748 | 432 | 266 | 176 | 0 | 314 | 250 | 13 |
| Total debt | -1.072 | 899 | 941 | 923 | 561 | 0 | 677 | 573 | 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 1990 | — | — |
AE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Max Hansen | Management | 0 companies |
| Annelies Elke Diers | Management | 0 companies |