| Revenue | DKK 2,4M | -92% |
| EBITDA | DKK 1M | -48% |
| Net profit | DKK -99K | -183% |
| Total assets | DKK 48,1M | -5% |
| Equity | DKK -3,1M | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 28.839 | 32.086 | 29.004 | 29.550 | 2.386 |
| Staff expenses | -2.735 | -2.280 | -1.934 | -2.172 | -1.337 |
| EBITDA | -70 | 717 | 1.558 | 2.007 | 1.049 |
| Depreciation & amort. | 839 | 7.390 | 737 | 779 | 792 |
| EBIT | -909 | -6.672 | 821 | 1.228 | 257 |
| Net financials | 445 | -717 | -934 | -1.109 | -356 |
| Profit before tax | -2.139 | -7.389 | -113 | 119 | -99 |
| Tax | -306 | -2.197 | -0 | -0 | -0 |
| Net profit | -1.833 | -5.192 | -113 | 119 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 74.188 | 61.389 | 58.275 | 50.659 | 48.099 |
| Equity | 5.144 | -3.007 | -3.120 | -3.002 | -3.101 |
| Long-term debt | 37.406 | 36.858 | 36.084 | 35.429 | 33.803 |
| Short-term debt | 29.441 | 27.538 | 25.311 | 18.232 | 17.397 |
| Total debt | 66.847 | 64.396 | 61.395 | 53.661 | 51.200 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
ER Audit | Audit | 1997 – 2001 |
VC Management | Management | 1997 – 1997 |
MR | Audit | 2001 – 2001 |
MF Management | Management | 1997 – 1999 |
AL | Audit | 2001 – 2015 |
SS Management | Management | 2017 – 2018 |
NJ Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2003 – 2014 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 1999 – 2003 | |
| Board of Directors | 1999 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 0% | 2008 | |
| Company | 0% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Ravn | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Midtjydsk Rådgivningscenter | Audit | 0 companies |
| Michael Fink Petersen | Management | 0 companies |
| Arne Lindbjerg Pedersen | Audit | 0 companies |
| Svend Skov Poulsen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Arne Richard Hviid | Board of Directors | 0 companies |
| Henrik Heide Ottosen | Board of Directors | 0 companies |
| Annette Mortensen | Board of Directors | 0 companies |
| Kurt Skovsted Kirkebæk | Board of Directors | 0 companies |
| Henning Dejgård Jensen | Board of Directors | 0 companies |
| Tina Guldbrandt Madsen | Chairman | 0 companies |
| Ole Kristian Pilgaard Mortensen | Board of Directors | 0 companies |
| Bjarke Poulsen | Board of Directors | 0 companies |
| Torben Korsager Andersen | Chairman | 0 companies |