| Revenue | DKK 807K | -28% |
| EBITDA | DKK -361K | -127% |
| Net profit | DKK -343K | -45% |
| Total assets | DKK 2,4M | +15% |
| Equity | DKK 184K | -65% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1.700 | 2.050 | 1.772 | 1.118 | 807 |
| Staff expenses | -1.724 | -1.470 | -1.722 | -1.277 | -1.168 |
| EBITDA | -25 | 580 | 51 | -159 | -361 |
| Depreciation & amort. | -145 | -144 | -183 | -100 | -19 |
| EBIT | -170 | 436 | -133 | -258 | -380 |
| Net financials | -30 | -36 | -16 | -44 | -59 |
| Profit before tax | -200 | 400 | -148 | -302 | -439 |
| Tax | -47 | 94 | -19 | -65 | -96 |
| Net profit | -153 | 306 | -129 | -237 | -343 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 2.307 | 2.748 | 1.700 | 2.087 | 2.392 |
| Equity | 1.187 | 1.493 | 764 | 527 | 184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.075 | 1.216 | 925 | 1.560 | 2.208 |
| Total debt | 1.075 | 1.216 | 925 | 1.560 | 2.208 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ET | Audit | 1991 – 1992 |
JB Management | Management | 2018 – 2020 |
MH Management | Management | 2016 – 2018 |
BB Management | Management | 1991 – 2016 |
PE Management | Management | 1991 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Brian Rasmussen | Management | 0 companies |
| Merete Højrup Dethlefsen | Management | 0 companies |
| Birthe Bjerregaard Thrane | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Gynther Kohls | Chairman | 0 companies |