| Revenue | DKK 507K | -22% |
| EBITDA | DKK -260K | -5% |
| Net profit | DKK -261K | +23% |
| Total assets | DKK 734K | -54% |
| Equity | DKK 93K | -74% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 742 | 1.478 | 1.685 | 1.476 | — | 649 | 507 |
| Staff expenses | -722 | -1.548 | -1.617 | -1.477 | -965 | -897 | -767 |
| EBITDA | 19 | -70 | 68 | -2 | -276 | -248 | -260 |
| Depreciation & amort. | -0 | -0 | 60 | -97 | -97 | -80 | -0 |
| EBIT | 19 | -70 | 8 | -99 | -373 | -327 | -260 |
| Net financials | 7 | -8 | -36 | -30 | -41 | -15 | -1 |
| Profit before tax | 32 | -78 | -28 | -129 | -414 | -342 | -261 |
| Tax | 8 | -20 | -0 | 31 | -4 | -1 | -0 |
| Net profit | 24 | -59 | -28 | -161 | -410 | -341 | -261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.561 | 4.451 | 4.314 | 3.683 | 3.455 | 1.606 | 734 |
| Equity | 1.597 | 1.293 | 1.266 | 1.105 | 695 | 355 | 93 |
| Long-term debt | 0 | 0 | 109 | 78 | 62 | 45 | 7 |
| Short-term debt | 1.964 | 3.158 | 2.939 | 2.319 | 2.518 | 1.207 | 633 |
| Total debt | 1.964 | 3.158 | 3.048 | 2.398 | 2.580 | 1.251 | 640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
P | Audit | 2001 | — | — |
LR Audit | Audit | 1994 | — | — |
TA Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| LM Revision | Audit | 0 companies |
| Torben Arnfred Møller | Management | 0 companies |
| Steen Grostøl Andersen | Board of Directors | 0 companies |