| Revenue | DKK 5,1M | +133% |
| EBITDA | DKK -765K | -11932% |
| Net profit | DKK -618K | -4146% |
| Total assets | DKK 1,8M | +29% |
| Equity | DKK 9K | -99% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 1.206 | 1.083 | 389 | 2.185 | 5.091 |
| Staff expenses | -1.361 | -1.208 | -649 | -2.130 | -5.855 |
| EBITDA | -155 | -124 | -260 | 6 | -765 |
| Depreciation & amort. | -77 | -80 | -37 | -47 | -29 |
| EBIT | -232 | -205 | -297 | -41 | -794 |
| Net financials | -26 | -6 | -3 | -3 | -2 |
| Profit before tax | -258 | -211 | -299 | -44 | -796 |
| Tax | -0 | -0 | -110 | -29 | -178 |
| Net profit | -258 | -211 | -189 | -15 | -618 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 1.383 | 1.215 | 1.025 | 1.429 | 1.839 |
| Equity | 1.042 | 831 | 642 | 627 | 9 |
| Long-term debt | 111 | 80 | 0 | 0 | 0 |
| Short-term debt | 230 | 304 | 383 | 802 | 1.830 |
| Total debt | 341 | 384 | 383 | 802 | 1.830 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Audit | 1994 – 1995 | |
MH Management | Management | 2008 – 2009 |
BS Management | Management | 2009 – 2018 |
RN Management | Management | 2018 – 2021 |
JG Audit | Audit | 1995 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2006 – 2006 | |
| Chairman | 2008 – 2010 | |
| Board of Directors | 1999 – 2006 | |
| Chairman | 2006 – 2018 | |
| Chairman | 2018 – 2021 | |
| Chairman | 1994 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1994 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Andersen Statsautoriseret revisor | Audit | 0 companies |
| Morten Hjort Nielsen | Management | 0 companies |
| Birte Skjoldbjerg Laursen | Management | 0 companies |
| René Nørgaard | Management | 0 companies |
| Jørgen Gilling | Audit | 0 companies |
| Christian Halskov Sauer | Board of Directors | 0 companies |
| Hans Anton Laursen | Chairman | 0 companies |
| Per Warming | Board of Directors | 0 companies |
| Lise-Lotte Hjort Laursen | Chairman | 0 companies |
| Jens Jørgen Hein | Chairman | 0 companies |
| Niels Jørgen Steenbjerg | Chairman | 0 companies |