| Revenue | DKK 3,8M | -26% |
| EBITDA | DKK -411K | -134% |
| Net profit | DKK -452K | -153% |
| Total assets | DKK 2,2M | -43% |
| Equity | DKK 1,3M | -26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.777 | 7.776 | 10.036 | 3.938 | 4.198 | 5.955 | 5.185 | 3.835 |
| Staff expenses | -7.106 | -7.378 | -8.029 | -5.349 | -4.442 | -4.012 | -3.972 | -4.246 |
| EBITDA | 621 | 397 | 2.008 | -1.411 | -244 | 1.943 | 1.212 | -411 |
| Depreciation & amort. | -470 | -374 | -360 | -321 | -329 | -124 | -106 | -77 |
| EBIT | 151 | 23 | 1.648 | -1.732 | -573 | 1.818 | 1.107 | -489 |
| Net financials | -116 | -12 | -3 | 1 | -6 | -5 | -5 | -7 |
| Profit before tax | 36 | 11 | 1.645 | -1.731 | -580 | 1.813 | 1.102 | -495 |
| Tax | 17 | 8 | 412 | -199 | -0 | 272 | 245 | -43 |
| Net profit | 19 | 3 | 1.233 | -1.532 | -580 | 1.541 | 857 | -452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.533 | 6.428 | 8.237 | 3.680 | 3.290 | 3.345 | 3.832 | 2.189 |
| Equity | 2.240 | 4.344 | 5.577 | 2.545 | 1.965 | 1.416 | 1.772 | 1.320 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.114 | 1.960 | 2.471 | 1.134 | 1.325 | 1.930 | 2.037 | 869 |
| Total debt | 4.114 | 1.960 | 2.471 | 1.134 | 1.325 | 1.930 | 2.037 | 869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
PG Management | Management | 1991 | — | — |
JG Audit | Audit | 1995 | — | — |
| Audit | 1991 | — | — | |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kim Birch Olsen Holding ApS | Company | 100.0% | 100.0% | 2016 |
H.P. LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Peter Glarborg Larsen | Management | 0 companies |
| Jan Georg Hansen | Audit | 0 companies |
| Reg. revisor Peter Brun-Poulse n | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kim Birch Olsen | Chairman | 0 companies |
| Lars Borring | Board of Directors | 0 companies |
| Claes Erik Hvilsted-Olsen | Chairman | 0 companies |