| Revenue | DKK 126,8M | +4% |
| EBITDA | DKK -752K | -115% |
| Net profit | DKK -3,6M | -177% |
| Total assets | DKK 23,4M | +29% |
| Equity | DKK -31,6M | -13% |
| Employees | 113 | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | 119.446 | 122.307 | 121.800 | 126.778 |
| Staff expenses | -38.421 | -38.246 | -32.350 | -33.331 |
| EBITDA | 1.744 | 7.604 | 5.107 | -752 |
| Depreciation & amort. | -1.675 | -1.697 | -1.836 | -1.886 |
| EBIT | 69 | 5.907 | 3.271 | -2.638 |
| Net financials | -1.237 | -26.482 | 1.437 | -977 |
| Profit before tax | 914 | -20.575 | 4.708 | -3.615 |
| Tax | 35 | -0 | -0 | -0 |
| Net profit | 879 | -20.575 | 4.708 | -3.615 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 19.993 | 19.887 | 18.165 | 23.417 |
| Equity | -303.560 | -32.726 | -28.019 | -31.634 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 323.553 | 52.613 | 46.184 | 55.051 |
| Total debt | 323.553 | 52.613 | 46.184 | 55.051 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
JS Management | Management | 1997 – 1997 |
JR Management | Management | 1998 – 2001 |
ET | Audit | 1996 – 1997 |
CD Chief Executive Officer | Chief Executive Officer | 2004 – 2005 |
MJ Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
JT Management | Management | 2002 – 2005 |
JM Management | Management | 1997 – 1998 |
SH Chief Executive Officer | Chief Executive Officer | 2005 – 2012 |
GS Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
Tv Management | Management | 2001 – 2002 |
TB Chief Executive Officer | Chief Executive Officer | 2012 – 2018 |
PH Chief Executive Officer | Chief Executive Officer | 2002 – 2004 |
PE Management | Management | 1996 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (26) | ||
| Board of Directors | 2018 – 2019 | |
| Chairman | 2013 – 2014 | |
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 1997 – 1997 | |
| Chairman | 1996 – 1997 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2005 – 2009 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2019 – 2019 | |
| Board of Directors | 2001 – 2005 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2011 – 2012 | |
| Chairman | 2012 – 2013 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2009 – 2011 | |
| Chairman | 2014 – 2018 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 1996 – 1997 | |
| Chairman | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jane Strange Nielsen | Management | 0 companies |
| Johan Rolf Kukacka | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Carl Daniel Johannes Stenbäck | Chief Executive Officer | 0 companies |
| Mads Jacobsen | Chief Executive Officer | 0 companies |
| Jan Terje Ludvigsen | Management | 0 companies |
| Jaanus Martin Schiedat | Management | 0 companies |
| Simen Haare | Chief Executive Officer | 0 companies |
| Gunnar Stephen Meinich-Bache | Chief Executive Officer | 0 companies |
| Thomas von Westen Engelhart | Management | 0 companies |
| Tony Bak | Chief Executive Officer | 0 companies |
| Peter Haaber | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Steffen Bjørvik | Board of Directors | 0 companies |
| Asmund Haare | Chairman | 0 companies |
| Simen Haare | Board of Directors | 0 companies |
| Frank Fiskers | Board of Directors | 0 companies |
| Christian Emmeluth | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Rajko Mink | Board of Directors | 0 companies |
| Asmund Haare | Chairman | 0 companies |
| Rune Firing | Chairman | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| John Killengreen | Board of Directors | 0 companies |
| Asmund Haare | Board of Directors | 0 companies |
| Roy Sparre-Enger | Board of Directors | 0 companies |
| Claes Per-Åke Eliasson | Board of Directors | 0 companies |
| Kjetil Engum | Board of Directors | 0 companies |
| Torbjørn Torgersen | Board of Directors | 0 companies |
| Torbjørn Torgersen | Board of Directors | 0 companies |
| Nils Lennart Johansson | Board of Directors | 0 companies |
| Bjørnar Tretterud | Chairman | 0 companies |
| Arild Barreth | Board of Directors | 0 companies |
| Ole Magnus Sæthre | Board of Directors | 0 companies |
| Gunnar Stephen Meinich-Bache | Chairman | 0 companies |
| Håkon Gaarder-Larsen | Chairman | 0 companies |
| Georg Løfwander | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Michael Telling Jørgensen | Chairman | 0 companies |