| Revenue | DKK 490K | +33% |
| EBITDA | DKK -6,9M | -1973% |
| Net profit | DKK -7,1M | -13032% |
| Total assets | DKK 9,4M | -44% |
| Equity | DKK 3M | -70% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.587 | 647 | 605 | 413 | 666 | 367 | 490 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 555 | 647 | 605 | 413 | 666 | 367 | -6.877 |
| Depreciation & amort. | -130 | -130 | -130 | -131 | -131 | -131 | -131 |
| EBIT | 425 | 517 | 475 | 282 | 535 | 236 | -7.008 |
| Net financials | -1.012 | -955 | -816 | -663 | -332 | -290 | -69 |
| Profit before tax | -586 | -438 | -341 | -381 | 202 | -54 | -7.077 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -586 | -438 | -341 | -381 | 202 | -54 | -7.077 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 17.210 | 19.838 | 16.935 | 17.130 | 17.100 | 16.879 | 9.438 |
| Equity | -7.914 | 3.648 | 3.307 | 4.950 | 10.164 | 10.110 | 3.034 |
| Long-term debt | 14.175 | 12.757 | 11.314 | 6.865 | 5.427 | 0 | 0 |
| Short-term debt | 10.949 | 3.433 | 2.314 | 5.315 | 1.508 | 6.769 | 6.404 |
| Total debt | 25.124 | 16.190 | 13.629 | 12.180 | 6.935 | 6.769 | 6.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 1996 | — | — |
JT Management | Management | 1996 | — | — |
GL Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karoma ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Egon Mårtensen | Audit | 0 companies |
| Jari Tapio Schlütter | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Annelise Maarup | Chairman | 0 companies |
| Katja Mau Schlütter | Board of Directors | 0 companies |
| Marianne Hagedorn Bremer | Chairman | 0 companies |
| Carsten Zacho Maarup | Board of Directors | 0 companies |
| Gert Maarup | Chairman | 0 companies |