| Revenue | DKK 49K | -77% |
| EBITDA | DKK -110K | -319% |
| Net profit | DKK -250K | -990% |
| Total assets | DKK 472K | -30% |
| Equity | DKK 149K | -63% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 352 | 268 | 144 | 344 | 213 | 49 |
| Staff expenses | -652 | -323 | -156 | -156 | -163 | -163 |
| EBITDA | -300 | -135 | -91 | 183 | 50 | -110 |
| Depreciation & amort. | 87 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -388 | -135 | -91 | 183 | 50 | -110 |
| Net financials | -64 | -43 | -22 | -19 | -14 | -19 |
| Profit before tax | -452 | -178 | -113 | 164 | 36 | -129 |
| Tax | -113 | -43 | -28 | 59 | 8 | 122 |
| Net profit | -339 | -136 | -85 | 104 | 28 | -250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.064 | 625 | 493 | 775 | 677 | 472 |
| Equity | -166 | — | 367 | 471 | 400 | 149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.230 | 561 | 545 | 304 | 277 | 323 |
| Total debt | 1.230 | 561 | 545 | 304 | 277 | 323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2008 | — | — |
PM | Audit | 1992 | — | — |
TA Management | Management | 2001 | — | — |
HJ Audit | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schønning | Management | 0 companies |
| Peter Michael Westergaard | Audit | 0 companies |
| Thomas Aagaard Bjerre Ascanius | Management | 0 companies |
| Hans Jørgen Fromberg | Audit | 0 companies |
| Stig Agerbech | Board of Directors | 0 companies |
| Leif Kaare Strøm | Board of Directors | 0 companies |