| Revenue | DKK 1,3M | -55% |
| EBITDA | DKK -506K | -176% |
| Net profit | DKK -743K | -770% |
| Total assets | DKK 2,3M | -40% |
| Equity | DKK -265K | -155% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -4.239 | 3.007 | 2.822 | 2.903 | 1.306 |
| Staff expenses | -3.283 | -2.943 | -2.574 | -2.210 | -1.812 |
| EBITDA | -181 | 65 | 248 | 669 | -506 |
| Depreciation & amort. | -387 | -351 | -295 | -269 | -260 |
| EBIT | -569 | -286 | -46 | 400 | -766 |
| Net financials | -119 | -138 | -152 | -240 | -172 |
| Profit before tax | -457 | -424 | -198 | 160 | -938 |
| Tax | -106 | -99 | -26 | 49 | -196 |
| Net profit | -351 | -326 | -172 | 111 | -743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.817 | 0 | 0 | 3.854 | 2.326 |
| Equity | 990 | 0 | 0 | 478 | -265 |
| Long-term debt | -484 | 0 | 0 | 176 | 0 |
| Short-term debt | -4.198 | 0 | 0 | 3.171 | 2.590 |
| Total debt | -4.681 | 0 | 0 | 3.347 | 2.590 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ET | Audit | 1990 – 1991 |
CW Management | Management | 2008 – 2017 |
HV Management | Management | 1990 – 2008 |
SS Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1990 – 2008 | |
| Board of Directors | 1990 – 1997 | |
| Board of Directors | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Wede | Management | 0 companies |
| Hans Vest Hansen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Lilli Karen Hansen | Board of Directors | 0 companies |
| Tina Vest Kamper | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |