| Revenue | DKK 5,2M | -31% |
| EBITDA | DKK 787K | -55% |
| Net profit | DKK 314K | -73% |
| Total assets | DKK 7,4M | -4% |
| Equity | DKK 2,5M | -22% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 1.753 | 5.537 | 7.341 | 7.578 | 5.232 |
| Staff expenses | -955 | -4.596 | -5.253 | -5.822 | -4.452 |
| EBITDA | 2.141 | 941 | 2.088 | 1.756 | 787 |
| Depreciation & amort. | 671 | -18 | -141 | -220 | -314 |
| EBIT | 1.469 | 924 | 1.947 | 1.536 | 473 |
| Net financials | -48 | -48 | 3 | -22 | -67 |
| Profit before tax | 1.421 | 875 | 1.950 | 1.514 | 406 |
| Tax | 357 | 198 | 430 | 335 | 92 |
| Net profit | 1.064 | 678 | 1.520 | 1.180 | 314 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 7.192 | 5.110 | 7.026 | 7.736 | 7.446 |
| Equity | 3.414 | 2.592 | 3.512 | 3.192 | 2.505 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.714 | 2.448 | 3.430 | 4.404 | 4.893 |
| Total debt | 3.714 | 2.448 | 3.430 | 4.404 | 4.893 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
HP Audit | Audit | 1996 – 2000 |
ET | Audit | 1996 – 1996 |
ML Management | Management | 2015 – 2019 |
NJ Management | Management | 1996 – 2015 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2015 – 2019 | |
| Chairman | 2000 – 2015 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2000 – 2015 | |
| Board of Directors | 2000 – 2009 | |
| Chairman | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Petersen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Lindberg Hansen | Management | 0 companies |
| Nels Johan Brandt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Tyge Krabbe | Board of Directors | 0 companies |
| Ove Bruun Pedersen | Chairman | 0 companies |
| Michael Gaarmann | Board of Directors | 0 companies |
| Peter Krabbe | Board of Directors | 0 companies |
| Søren Knudsen Schmidt | Board of Directors | 0 companies |
| Astrid Brandt | Board of Directors | 0 companies |
| Ole Gregers Krabbe | Chairman | 0 companies |