| Revenue | DKK -648K | +259% |
| EBITDA | DKK -135K | -140% |
| Net profit | DKK -1,2M | -186% |
| Total assets | DKK 26,8M | +3% |
| Equity | DKK 10,2M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 434 | 195 | -403 | 343 | -180 | -648 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 652 | 442 | -87 | 832 | 336 | -135 |
| Depreciation & amort. | -294 | -368 | -476 | -546 | -585 | -576 |
| EBIT | 358 | 74 | -563 | 286 | -249 | -711 |
| Net financials | -215 | -313 | -498 | 260 | -260 | -655 |
| Profit before tax | 143 | -239 | -1.061 | 546 | -509 | -1.366 |
| Tax | -7 | -107 | -189 | 58 | -106 | -213 |
| Net profit | 150 | -131 | -873 | 488 | -404 | -1.153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 13.824 | 14.477 | 13.808 | 25.867 | 26.059 | 26.829 |
| Equity | 2.927 | 2.795 | 1.922 | 11.749 | 11.345 | 10.193 |
| Long-term debt | 7.879 | 7.879 | 7.879 | 7.879 | 7.879 | 7.879 |
| Short-term debt | 2.911 | 3.802 | 4.006 | 4.536 | 5.237 | 7.373 |
| Total debt | 10.790 | 11.681 | 11.885 | 12.415 | 13.116 | 15.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 1990 | — | — |
ET | Audit | 1990 | — | — |
AJ Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 50.0% | 2001 | |
BERND GRIESE HOLDING ApS | Company | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Løimand Rasmussen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Aksel Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bernhard Griese | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Arne Preben Johansen | Board of Directors | 0 companies |
| Anders Piper | Chairman | 0 companies |
| Ruth Schade | Board of Directors | 0 companies |
| Per Nagel Holst | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |