| Revenue | DKK 228K | -61% |
| EBITDA | DKK -142K | +63% |
| Net profit | DKK -230K | +20% |
| Total assets | DKK 15,4M | -14% |
| Equity | DKK 14,8M | -2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 755 | 707 | 750 | 777 | 782 | 410 | 577 | 228 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 64 | 776 | 52 | 4.453 | 2.163 | 1.505 | -387 | -142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 64 | 776 | 52 | 4.453 | 2.163 | 1.505 | -387 | -142 |
| Net financials | 6 | 6 | -9 | 4.305 | 2.075 | -2 | -7 | -13 |
| Profit before tax | 531 | 782 | 43 | 4.454 | 2.146 | 1.504 | -393 | -155 |
| Tax | 132 | 195 | -109 | 858 | 822 | 302 | -108 | 75 |
| Net profit | 399 | 586 | 152 | 3.596 | 1.324 | 1.202 | -286 | -230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.682 | 16.241 | 15.200 | 19.483 | 21.569 | 21.031 | 18.029 | 15.442 |
| Equity | 14.594 | 13.180 | 12.332 | 15.928 | 17.604 | 16.806 | 15.020 | 14.790 |
| Long-term debt | 567 | 538 | 591 | 522 | 514 | 508 | 545 | 0 |
| Short-term debt | 267 | 452 | 338 | 271 | 1.037 | 1.531 | 385 | 652 |
| Total debt | 834 | 990 | 929 | 792 | 1.551 | 2.038 | 930 | 652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2013 | — | — |
NZ Management | Management | 1995 | — | — |
IT Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Neumann | Management | 0 companies |
| Nicolai Zierau Horten | Management | 0 companies |
| I/S Toftegårdene 1986 II | Founder | 0 companies |
| Jan Allan Svendsen | Board of Directors | 0 companies |
| Jesper Christiansen | Board of Directors | 0 companies |
| Henning Høgsbro Holm | Board of Directors | 0 companies |