| Revenue | DKK 1,4M | -6% |
| EBITDA | DKK 188K | -40% |
| Net profit | DKK -128K | -178% |
| Total assets | DKK 1,8M | -16% |
| Equity | DKK 209K | -45% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.081 | 1.449 | 1.406 | 1.432 | 1.444 | 1.470 | 1.453 | 1.366 |
| Staff expenses | -2.339 | -1.931 | -1.403 | -1.316 | -1.223 | -1.223 | -1.139 | -1.178 |
| EBITDA | 855 | -516 | -31 | 82 | 221 | 245 | 313 | 188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -34 | -9 | -0 | -0 |
| EBIT | 855 | -516 | -31 | 82 | 187 | 237 | 313 | 188 |
| Net financials | -101 | -97 | -132 | -152 | -156 | -119 | -100 | -84 |
| Profit before tax | 754 | -613 | -163 | -70 | 31 | 117 | 213 | 104 |
| Tax | 189 | -153 | -41 | 11 | 21 | 24 | 49 | 232 |
| Net profit | 565 | -461 | -122 | -81 | 10 | 93 | 164 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 437 | 612 | 559 | 2.290 | 2.208 | 2.220 | 2.189 | 1.845 |
| Equity | — | 349 | 227 | 145 | 155 | 248 | 377 | 209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.414 | 1.985 | 2.108 | 2.145 | 2.053 | 1.972 | 1.812 | 1.635 |
| Total debt | 1.414 | 1.985 | 2.108 | 2.145 | 2.053 | 1.972 | 1.812 | 1.635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJARNE JOHN ANDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
NIKKEL RØMER HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Rømer | Management | 0 companies |
| Per Tange | Audit | 0 companies |
| Susanne Gildsig | Board of Directors | 0 companies |
| Knud Bennedsgaard | Board of Directors | 0 companies |
| Bjarne John Andersen | Board of Directors | 0 companies |
| Tina Nikkel Hansen | Board of Directors | 0 companies |
| Ole Hougaard Justesen | Board of Directors | 0 companies |