| Revenue | DKK -123K | -75% |
| EBITDA | DKK -869K | +3% |
| Net profit | DKK -1M | -5% |
| Total assets | DKK 5,5M | -48% |
| Equity | DKK -476K | -185% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 2.282 | 3.700 | 3.434 | -493 | -123 |
| Staff expenses | -1.829 | -3.735 | -3.899 | -1.041 | -18 |
| EBITDA | 454 | 817 | 640 | -899 | -869 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 454 | 817 | 640 | -899 | -869 |
| Net financials | -140 | -113 | -308 | -367 | -137 |
| Profit before tax | 314 | 705 | 332 | -1.267 | -1.006 |
| Tax | 69 | 161 | 74 | -278 | 28 |
| Net profit | 245 | 544 | 258 | -989 | -1.034 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 12.095 | 14.635 | 17.097 | 10.551 | 5.478 |
| Equity | 745 | 1.288 | 1.546 | 558 | -476 |
| Long-term debt | 8.550 | 7.500 | 5.000 | 5.000 | 0 |
| Short-term debt | 2.770 | 5.655 | 10.285 | 4.993 | 5.939 |
| Total debt | 11.320 | 13.155 | 15.285 | 9.993 | 5.939 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
JO Management | Management | 1998 – 2020 |
KB Audit | Audit | 1998 – 2013 |
PA Management | Management | 1997 – 1998 |
PT Management | Management | 1998 – 2016 |
PE Management | Management | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jarle Olsen | Management | 0 companies |
| Kurt Bendix Petersen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Per Torben Olsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Karsten Aabrink | Chairman | 0 companies |