| Revenue | DKK 3,7M | -62% |
| EBITDA | DKK 134K | -98% |
| Net profit | DKK -294K | -106% |
| Total assets | DKK 9,4M | -53% |
| Equity | DKK 230K | -98% |
| Employees | 39 | — |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 3.552 | 3.780 | 3.261 | 9.688 | 3.685 |
| Staff expenses | -3.262 | -3.291 | -3.070 | -2.719 | -3.551 |
| EBITDA | 290 | 269 | 191 | 6.969 | 134 |
| Depreciation & amort. | -696 | -622 | -611 | -424 | -547 |
| EBIT | -406 | -352 | -419 | 6.545 | -412 |
| Net financials | -27 | -33 | 13 | 53 | 37 |
| Profit before tax | -433 | -385 | -407 | 6.598 | -375 |
| Tax | -95 | -85 | -91 | 1.367 | -81 |
| Net profit | -338 | -300 | -316 | 5.231 | -294 |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 9.890 | 10.006 | 9.969 | 19.953 | 9.439 |
| Equity | 4.909 | 4.609 | 4.293 | 9.524 | 230 |
| Long-term debt | 2.186 | 1.821 | 1.452 | 4.733 | 4.506 |
| Short-term debt | 2.795 | 3.577 | 4.224 | 5.696 | 4.703 |
| Total debt | 4.981 | 5.398 | 5.676 | 10.429 | 9.209 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ET | Audit | 1993 – 1994 |
FV Management | Management | 2022 – 2022 |
KK Management | Management | 1993 – 1995 |
JF Management | Management | 2022 – 2022 |
PE Management | Management | 1993 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 2022 – 2022 | |
| Board of Directors | 1993 – 2001 | |
| Board of Directors | 2007 – 2007 | |
| Chairman | 1993 – 1994 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 1993 – 2003 | |
| Board of Directors | 2001 – 2003 | |
| Chairman | 2022 – 2022 | |
| Board of Directors | 1993 – 2003 | |
| Chairman | 2007 – 2022 | |
| Board of Directors | 1993 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Frank Vigh-Larsen | Management | 0 companies |
| Karl Kjelgaard | Management | 0 companies |
| Janne Frisesdal Tofte Hendriksen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Kanstrup | Chairman | 0 companies |
| Erik Jensen-Dahm | Board of Directors | 0 companies |
| Tina Jensen Friis | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Steffen Bengtsson | Board of Directors | 0 companies |
| Mogens Vigh-Larsen | Board of Directors | 0 companies |
| Sune Uhrenholt | Board of Directors | 0 companies |
| Kim Lykke Jensen | Chairman | 0 companies |
| Niels Ove Nielsen | Board of Directors | 0 companies |
| Rudolf Thøgersen | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |