| Revenue | DKK 897K | -61% |
| EBITDA | DKK 16,3M | +2548% |
| Net profit | DKK 6,2M | +842% |
| Total assets | DKK 23,7M | -12% |
| Equity | DKK 22M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.139 | 2.112 | 2.243 | 2.144 | 2.270 | 2.576 | 2.304 | 897 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 313 | -151 | 564 | 463 | 458 | 1.087 | 615 | 16.282 |
| Depreciation & amort. | -836 | -819 | -819 | -819 | -819 | -819 | -50 | 7.948 |
| EBIT | -524 | -970 | -255 | -356 | -361 | 268 | 565 | 8.334 |
| Net financials | 508 | -307 | 60 | 591 | 358 | 280 | -1.282 | -333 |
| Profit before tax | -16 | -1.277 | -195 | 235 | -3 | 548 | -717 | 8.001 |
| Tax | -156 | -253 | -73 | -93 | -94 | 50 | 120 | 1.796 |
| Net profit | 140 | -1.024 | -122 | 328 | 91 | 498 | -837 | 6.205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 28.779 | 27.377 | 26.753 | 26.565 | 25.550 | 24.137 | 26.842 | 23.678 |
| Equity | 22.687 | 21.163 | 20.540 | 20.368 | 19.959 | 19.957 | 18.620 | 22.025 |
| Long-term debt | 4.700 | 4.700 | 4.445 | 4.187 | 3.666 | 3.385 | 0 | 0 |
| Short-term debt | 1.223 | 1.515 | 1.767 | 2.010 | 1.924 | 796 | 8.222 | 1.652 |
| Total debt | 5.922 | 6.214 | 6.212 | 6.197 | 5.590 | 4.180 | 8.222 | 1.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 1997 | — | — |
VD | Audit | 1997 | — | — |
AM Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 20.0% | 20.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Käthe Jannie Nissen | Management | 0 companies |
| Vibeke Düring Reyes Jensen | Audit | 0 companies |
| Anna Margrethe Irene Krøll | Founder | 0 companies |
| Erling Larsen | Board of Directors | 0 companies |
| Erik Mathiassen | Board of Directors | 0 companies |