| Revenue | DKK 225K | +531% |
| EBITDA | DKK -863K | +2% |
| Net profit | DKK -9,6M | -56% |
| Total assets | DKK 38,4M | -25% |
| Equity | DKK -22,5M | -75% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | -23 | 280 | 421 | 36 | 225 |
| Staff expenses | -845 | -785 | -829 | -912 | -1.088 |
| EBITDA | -869 | -506 | -409 | -877 | -863 |
| Depreciation & amort. | 593 | 547 | -518 | -471 | -304 |
| EBIT | -1.462 | -1.053 | -928 | -1.348 | -1.167 |
| Net financials | -1.188 | -1.431 | -1.598 | -4.823 | -8.452 |
| Profit before tax | -2.650 | -2.483 | -2.525 | -6.171 | -9.619 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.650 | -2.483 | -2.525 | -6.171 | -9.619 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 10.670 | 10.187 | 9.730 | 50.950 | 38.414 |
| Equity | -1.724 | -4.208 | -6.733 | -12.904 | -22.523 |
| Long-term debt | 5.368 | 5.259 | 5.666 | 48.000 | 0 |
| Short-term debt | 7.027 | 9.135 | 10.797 | 15.854 | 60.937 |
| Total debt | 12.395 | 14.394 | 16.463 | 63.854 | 60.937 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
TR Management | Management | 1999 – 2000 |
RA Management | Management | 1992 – 1996 |
ET | Audit | 1992 – 1992 |
NØ Management | Management | 1992 – 1994 |
DE Management | Management | 2010 – 2012 |
HG Management | Management | 2000 – 2000 |
ÅA Management | Management | 1997 – 1999 |
DE Management | Management | 2012 – 2014 |
BT Management | Management | 2014 – 2019 |
NA Management | Management | 1996 – 1997 |
LV Management | Management | 2000 – 2010 |
PE Management | Management | 1992 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 1992 – 1996 | |
| Board of Directors | 1997 – 2014 | |
| Board of Directors | 1996 – 1999 | |
| Chairman | 1992 – 1992 | |
| Chairman | 1992 – 1994 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2000 – 2014 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 1992 – 1992 | |
| Board of Directors | 1992 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Roland By | Management | 0 companies |
| Rolf Arvid Larsson | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Ørskov | Management | 0 companies |
| Daniel Erik Wahlström | Management | 0 companies |
| Hans Gunnar Heljemod | Management | 0 companies |
| Åsa Ann Sofi Hiller | Management | 0 companies |
| Dorthe Elisabeth Berg | Management | 0 companies |
| Bo Thorwald Berglin | Management | 0 companies |
| Niels Andreas Jensen Frank | Management | 0 companies |
| Lone Vistrup Palsgaard-Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bo Staffan Sundelin | Chairman | 0 companies |
| Trygve Emil Nordby | Board of Directors | 0 companies |
| Urban Werner | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Nils Juul Suhr Nordestgaard | Chairman | 0 companies |
| Bo Thorwald Berglin | Board of Directors | 0 companies |
| Björn Egervall | Board of Directors | 0 companies |
| Bjön Olof Gunnar Egervall | Board of Directors | 0 companies |
| Erik Magnus Benjaminsson Skill | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Anders Jensen Christensen | Board of Directors | 0 companies |