| Revenue | DKK -37K | -119% |
| EBITDA | DKK -346K | -299% |
| Net profit | DKK -336K | -76% |
| Total assets | DKK 664K | -70% |
| Equity | DKK 652K | -40% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 783 | 450 | 758 | 199 | -37 |
| Staff expenses | -581 | -365 | -364 | -44 | -0 |
| EBITDA | 203 | 91 | 394 | 173 | -346 |
| Depreciation & amort. | 51 | -73 | -15 | -154 | -0 |
| EBIT | 152 | 17 | 379 | 20 | -346 |
| Net financials | -7 | -23 | -15 | -201 | 2 |
| Profit before tax | 145 | -6 | 364 | -182 | -328 |
| Tax | 34 | 3 | 90 | 9 | 8 |
| Net profit | 110 | -8 | 275 | -191 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.016 | 2.604 | 2.935 | 2.229 | 664 |
| Equity | 1.307 | 1.202 | 1.380 | 1.089 | 652 |
| Long-term debt | 1.200 | 1.200 | 1.200 | 1.120 | 0 |
| Short-term debt | 495 | 202 | 355 | 20 | 12 |
| Total debt | 1.709 | 1.402 | 1.555 | 1.140 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE | Audit | 1991 | — | — |
NH Audit | Audit | 1991 | — | — |
SW | Audit | 2001 | — | — |
PR Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Emil Birkehøj | Audit | 0 companies |
| Niels Harder | Audit | 0 companies |
| Sven Westergaard Jensen | Audit | 0 companies |
| Peter Reimesch Koefoed | Management | 0 companies |
| Rikke Jeanette Kristensen | Board of Directors | 0 companies |
| Niels Henning Sandgaard Nielsen | Board of Directors | 0 companies |
| Rie Hjuler Staalkjær | Board of Directors | 0 companies |
| Benny Phillipsen | Board of Directors | 0 companies |
| Karl Kristian Madsen | Board of Directors | 0 companies |
| Benedikte Annette Hjuler | Chairman | 0 companies |
| Tana Mirja Askov | Board of Directors | 0 companies |