| Revenue | DKK 382K | -30% |
| EBITDA | DKK 67K | +2500% |
| Net profit | DKK 518 | +101% |
| Total assets | DKK 610K | -4% |
| Equity | DKK -565K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | -851 | 816 | 694 | 635 | 816 | 974 | 548 | 382 |
| Staff expenses | -572 | -558 | -571 | -549 | -658 | -728 | -870 | -551 | -314 |
| EBITDA | 392 | -20 | 245 | 144 | -23 | 88 | 105 | -3 | 67 |
| Depreciation & amort. | 195 | -137 | -130 | -52 | -46 | -49 | -47 | -44 | -52 |
| EBIT | 197 | -157 | 115 | 92 | -69 | 39 | 58 | -47 | 15 |
| Net financials | 139 | -110 | -21 | -73 | 392 | -12 | -14 | -5 | -10 |
| Profit before tax | 335 | -114 | 94 | 19 | 322 | 27 | 43 | -52 | 5 |
| Tax | 80 | 33 | 25 | 8 | 66 | 10 | 10 | -9 | 4 |
| Net profit | 255 | -147 | 69 | 11 | 256 | 18 | 33 | -42 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.193 | 965 | 762 | 867 | 761 | 787 | 903 | 634 | 610 |
| Equity | -1.057 | 910 | -841 | -830 | -574 | -556 | -523 | -565 | -565 |
| Long-term debt | 690 | -560 | 448 | 338 | 296 | 170 | 231 | 183 | 180 |
| Short-term debt | 1.560 | -1.314 | 1.154 | 1.360 | 1.039 | 1.173 | 1.195 | 1.016 | 995 |
| Total debt | 2.249 | -1.875 | 1.603 | 1.697 | 1.335 | 1.343 | 1.426 | 1.199 | 1.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
SB | Audit | 1991 | — | — |
BM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| STEEN BO ANDERSEN A/S | Audit | 0 companies |
| Birgit Mølhøj Severinsen | Management | 0 companies |
| Ole Henning Brøsch | Board of Directors | 0 companies |