| Revenue | DKK 1,3M | -628% |
| EBITDA | DKK 451K | +129% |
| Net profit | DKK 586K | +322% |
| Total assets | DKK 303K | -66% |
| Equity | DKK 100K | -84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -211 | -349 | -330 | -286 | -284 | 415 | -251 | 1.323 |
| Staff expenses | -1.228 | -1.347 | -1.203 | -1.260 | -1.103 | -1.323 | -1.324 | -872 |
| EBITDA | -1.439 | -1.696 | -1.533 | -1.546 | -1.387 | -908 | -1.575 | 451 |
| Depreciation & amort. | -55 | -44 | -61 | -62 | -59 | -81 | -85 | -0 |
| EBIT | -1.493 | -1.740 | -1.594 | -1.607 | -1.446 | -989 | -1.659 | 451 |
| Net financials | 2.054 | 2.079 | 2.001 | 2.321 | 1.903 | 1.859 | 1.864 | 329 |
| Profit before tax | 560 | 340 | 385 | 705 | 447 | 865 | 205 | 780 |
| Tax | 120 | 67 | 121 | -134 | 75 | 198 | 66 | 193 |
| Net profit | 440 | 273 | 264 | 839 | 372 | 667 | 139 | 586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.274 | 1.279 | 1.272 | 1.502 | 1.399 | 1.501 | 892 | 303 |
| Equity | 1.068 | 1.041 | 1.004 | 1.200 | 1.095 | 1.262 | 622 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 238 | 268 | 301 | 304 | 239 | 271 | 203 |
| Total debt | 206 | 238 | 268 | 301 | 304 | 239 | 271 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 1990 | — | — |
FR Management | Management | 1990 | — | — |
HR Audit | Audit | 1990 | — | — |
SW Management | Management | 1990 | — | — |
OM Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Allan Dam | Management | 0 companies |
| Frode Ritter-Petersen | Management | 0 companies |
| Henning Raaby Olsen | Audit | 0 companies |
| Stefan Willi von Fintel | Management | 0 companies |
| Ove Mejlandt Henningsen | Management | 0 companies |