| Revenue | DKK 2,2M | +16% |
| EBITDA | DKK -599K | -101% |
| Net profit | DKK -153K | -240% |
| Total assets | DKK 3,1M | +10% |
| Equity | DKK 1,6M | -9% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 357 | 1.136 | 2.323 | 3.255 | 2.931 | 1.919 | 2.225 |
| Staff expenses | -575 | -1.040 | -1.718 | -2.091 | -2.012 | -1.947 | -2.440 |
| EBITDA | -219 | 97 | 606 | 1.163 | 879 | -298 | -599 |
| Depreciation & amort. | 168 | -176 | -213 | -250 | -251 | -126 | -13 |
| EBIT | -387 | -79 | 393 | 913 | 628 | -424 | -613 |
| Net financials | 19 | -86 | 2 | -55 | 51 | 441 | 325 |
| Profit before tax | -277 | 108 | 395 | 858 | 679 | 202 | -19 |
| Tax | 45 | 136 | 258 | 213 | 139 | 92 | 134 |
| Net profit | -322 | -29 | 137 | 645 | 540 | 109 | -153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.301 | 6.093 | 2.756 | 2.609 | 2.776 | 2.791 | 3.060 |
| Equity | 312 | 283 | 421 | 1.066 | 1.605 | 1.715 | 1.562 |
| Long-term debt | 1.608 | 283 | 218 | 103 | 0 | 0 | 0 |
| Short-term debt | 381 | 5.527 | 2.117 | 1.440 | 1.040 | 997 | 1.499 |
| Total debt | 1.989 | 5.810 | 2.336 | 1.543 | 1.040 | 997 | 1.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 1997 | — | — |
JE Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Petersen | Management | 0 companies |
| John Erik Dahlstrøm | Audit | 0 companies |
| Karen Andrea Kisling | Board of Directors | 0 companies |
| Lasse Andreassen | Board of Directors | 0 companies |
| Alexander Stobbe | Board of Directors | 0 companies |
| Svend Aage Petersen | Board of Directors | 0 companies |
| Camilla Kisling | Board of Directors | 0 companies |
| August Kisling Stobbe | Board of Directors | 0 companies |