| Revenue | DKK 6,2M | -6% |
| EBITDA | DKK 207K | -51% |
| Net profit | DKK 224K | -15% |
| Total assets | DKK 15,7M | +0% |
| Equity | DKK 6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 6.342 | 6.744 | 6.560 | 6.198 |
| Staff expenses | -5.491 | -6.247 | -6.121 | -5.991 |
| EBITDA | 850 | 491 | 421 | 207 |
| Depreciation & amort. | -0 | -0 | -0 | -22 |
| EBIT | 850 | 491 | 421 | 186 |
| Net financials | -201 | -316 | -39 | 125 |
| Profit before tax | 649 | 175 | 381 | 311 |
| Tax | 174 | 72 | 119 | 87 |
| Net profit | 475 | 103 | 263 | 224 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 11.709 | 13.432 | 15.643 | 15.687 |
| Equity | — | 5.464 | 5.727 | 5.951 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 6.925 | 8.282 | 9.110 | 8.910 |
| Total debt | 6.925 | 8.282 | 9.916 | 9.737 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PB Management | Management | 1995 – 1995 |
EB Management | Management | 1995 – 1998 |
MV Management | Management | 1998 – 2017 |
HA Audit | Audit | 1995 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 1995 – 1995 | |
| Board of Directors | 1995 – 1996 | |
| Board of Directors | 1995 – 1996 | |
| Board of Directors | 1995 – 1998 | |
| Chairman | 2000 – 2017 | |
| Chairman | 1995 – 2000 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2000 – 2004 | |
| Board of Directors | 1995 – 1996 | |
| Board of Directors | 1995 – 1995 | |
| Board of Directors | 1995 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ebbe Bjerne Busch Larsen | Management | 0 companies |
| Michael Vedsø Larsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Søren Lund | Board of Directors | 0 companies |
| Bent Strøm | Board of Directors | 0 companies |
| Johan Thomsen | Board of Directors | 0 companies |
| Thyge Munk Nielsen | Chairman | 0 companies |
| Niels Martin Schreiner Andersen | Chairman | 0 companies |
| Eduardo Perez | Board of Directors | 0 companies |
| Kevin John Smith | Board of Directors | 0 companies |
| Henrik Busch-Larsen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Helle Lis Hjort Christensen | Board of Directors | 0 companies |