| Revenue | DKK -5K | -107% |
| EBITDA | DKK -5K | -107% |
| Net profit | DKK 39K | -66% |
| Total assets | DKK 3,8M | -24% |
| Equity | DKK 2,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 284 | 18 | — | 125 | 444 | 73 | -5 |
| Staff expenses | -36 | -37 | -60 | -62 | -44 | -0 | -0 | -0 |
| EBITDA | -100 | 248 | -42 | 152 | 81 | 444 | 73 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -100 | 248 | -42 | 152 | 81 | 444 | 73 | -5 |
| Net financials | 39 | 49 | 44 | 62 | 86 | 69 | 78 | 55 |
| Profit before tax | -61 | 297 | 2 | 214 | 167 | 513 | 151 | 50 |
| Tax | -0 | -0 | -0 | 52 | 37 | 114 | 35 | 11 |
| Net profit | -61 | 297 | 2 | 162 | 130 | 399 | 116 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.935 | 3.455 | 3.627 | 4.175 | 4.293 | 4.539 | 5.010 | 3.819 |
| Equity | 1.514 | 1.810 | 1.813 | 1.974 | 2.104 | 2.503 | 2.619 | 2.658 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.421 | 1.645 | 1.814 | 2.201 | 2.189 | 2.036 | 2.391 | 1.161 |
| Total debt | 1.421 | 1.645 | 1.814 | 2.201 | 2.189 | 2.036 | 2.391 | 1.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 1998 | — | — |
NM Audit | Audit | 2000 | — | — |
| Audit | 1998 | — | — | |
RB | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN MELGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Melgaard | Management | 0 companies |
| Niels Mandøe | Audit | 0 companies |
| Revisionsfirmaet Villy Petersen | Audit | 0 companies |
| REVISIONSFIRMAET BYRIEL SAND | Audit | 0 companies |
| Orla Kristensen | Board of Directors | 0 companies |
| Hans Bo Hansen | Board of Directors | 0 companies |
| Gitte Elin Rasmussen | Board of Directors | 0 companies |