| Revenue | DKK 177K | -93% |
| EBITDA | DKK -486K | -180% |
| Net profit | DKK -361K | -188% |
| Total assets | DKK 1,9M | -35% |
| Equity | DKK 639K | -56% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 618 | 1.120 | 2.041 | 2.564 | 177 |
| Staff expenses | -664 | -731 | -927 | -1.957 | -662 |
| EBITDA | -46 | 348 | 1.090 | 607 | -486 |
| Depreciation & amort. | -187 | -85 | -65 | -46 | -31 |
| EBIT | -233 | 263 | 1.026 | 560 | -517 |
| Net financials | -6 | -20 | -8 | -33 | 53 |
| Profit before tax | -239 | 243 | 1.018 | 527 | -463 |
| Tax | -52 | 55 | 180 | 116 | -102 |
| Net profit | -186 | 188 | 838 | 411 | -361 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 4.874 | 4.389 | 2.700 | 2.826 | 1.850 |
| Equity | 4.094 | 3.082 | 1.520 | 1.440 | 639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 956 | 1.153 | 1.375 | 1.210 |
| Total debt | 501 | 956 | 1.153 | 1.375 | 1.210 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
KM Management | Management | 1996 – 1996 |
ET | Audit | 1996 – 1996 |
SM Management | Management | 1996 – 2007 |
KH Management | Management | 1996 – 2020 |
IC Unofficial title | Unofficial title | 2020 – 2021 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 1996 – 1996 | |
| Board of Directors | 1996 – 2020 | |
| Board of Directors | 1996 – 2008 | |
| Board of Directors | 1996 – 1996 | |
| Board of Directors | 1996 – 1996 | |
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 1996 – 1996 | |
| Chairman | 1996 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Martin Vestergaard | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Moll Nielsen | Management | 0 companies |
| Karsten Hjort | Management | 0 companies |
| Imke Christine Thilkjær | Unofficial title | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Rita Moll Hjort | Board of Directors | 0 companies |
| Jytte Margit Nielsen | Board of Directors | 0 companies |
| Poul Lars Fabricius-Bjerre | Board of Directors | 0 companies |
| Henrik Fabricius-Bjerre | Board of Directors | 0 companies |
| Peter Moll Hjort | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Henry Villy Moll Nielsen | Chairman | 0 companies |