| Revenue | DKK 7,9M | -17% |
| EBITDA | DKK -6,6M | -3% |
| Net profit | DKK -6,9M | -65% |
| Total assets | DKK 36,5M | -15% |
| Equity | DKK 1,6M | -81% |
| Employees | 24 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 23.197 | 20.494 | 26.712 | 11.480 | 22.540 | 9.564 | 7.932 |
| Staff expenses | -27.129 | -22.322 | -20.169 | -18.825 | -16.408 | -15.981 | -14.536 |
| EBITDA | -3.932 | -1.828 | 6.543 | -7.346 | 6.132 | -6.417 | -6.604 |
| Depreciation & amort. | -1.236 | -840 | -369 | -334 | -615 | -286 | -213 |
| EBIT | -5.169 | -2.669 | 6.174 | -7.679 | 5.517 | -6.703 | -6.817 |
| Net financials | -3.501 | -9.445 | -10.271 | -11.413 | -4.886 | 1.097 | -1.715 |
| Profit before tax | -8.670 | -12.113 | -4.097 | -19.092 | 631 | -5.606 | -8.531 |
| Tax | -2.085 | -569 | 1.394 | -1.714 | 424 | -1.429 | -1.625 |
| Net profit | -6.585 | -11.545 | -5.491 | -17.378 | 206 | -4.177 | -6.906 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 92.329 | 73.762 | 67.686 | 51.430 | 45.288 | 42.749 | 36.501 |
| Equity | 45.921 | 38.956 | 28.608 | 12.554 | 12.629 | 8.455 | 1.608 |
| Long-term debt | 250 | 116 | 1.489 | 2.962 | 10.000 | 10.000 | 10.000 |
| Short-term debt | 46.159 | 34.691 | 38.955 | 38.876 | 21.648 | 23.333 | 24.063 |
| Total debt | 46.409 | 34.691 | 38.955 | 38.876 | 31.648 | 33.333 | 34.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
MB Management | Management | 2010 | — | — |
DR Management | Management | 1990 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MØ Management | Management | 2012 | — | — |
CI Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARC LAUGE HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Mogens Bjerg Sørensen | Management | 0 companies |
| Dan Rybak | Management | 0 companies |
| Bjarke Lauge Christensen | Chief Executive Officer | 0 companies |
| Marc Østergaard | Management | 0 companies |
| Connie Ilse Christensen | Management | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Karsten Goul Sørensen | Board of Directors | 0 companies |
| Kurt Rotbøl | Board of Directors | 0 companies |
| Allan Herman Uhd | Board of Directors | 0 companies |
| Thomas Lauge Christensen | Board of Directors | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |
| Poul Winther Andersen | Board of Directors | 0 companies |