| Revenue | DKK 40K | -36% |
| EBITDA | DKK -117K | -287% |
| Net profit | DKK -108K | -368% |
| Total assets | DKK 250K | +10% |
| Equity | DKK 36K | -75% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 692 | 457 | 387 | 95 | 213 | 178 | 63 | 40 |
| Staff expenses | -494 | -429 | -412 | -361 | -277 | -46 | -0 | -157 |
| EBITDA | 198 | 29 | -26 | -265 | -64 | 132 | 63 | -117 |
| Depreciation & amort. | 54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 144 | 29 | -26 | -265 | -64 | 132 | 63 | -117 |
| Net financials | -4 | -3 | -0 | -4 | -24 | -18 | -11 | -19 |
| Profit before tax | 140 | 26 | -26 | -270 | -88 | 114 | 52 | -136 |
| Tax | 35 | 7 | -4 | -52 | -27 | 25 | 11 | -28 |
| Net profit | 105 | 19 | -22 | -217 | -61 | 89 | 40 | -108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 621 | 436 | 446 | 298 | 309 | 234 | 227 | 250 |
| Equity | 375 | 354 | 303 | 78 | 23 | 104 | 144 | 36 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 82 | 143 | 220 | 286 | 130 | 82 | 214 |
| Total debt | 246 | 82 | 143 | 220 | 286 | 130 | 82 | 214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 1992 | — | — |
PB Management | Management | 1974 | — | — |
LE Management | Management | 1996 | — | — |
FB | Audit | 2003 | — | — |
PE Management | Management | 1974 | — | — |
JV Audit | Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Søndberg | Audit | 0 companies |
| Palle Bruun | Management | 0 companies |
| Lone Elmenhoff-Nielsen | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Peter Elmenhoff-Nielsen | Management | 0 companies |
| Jan Vibe-Hastrup | Audit | 0 companies |
| Jimmy Sinkjær Petersen | Board of Directors | 0 companies |
| Peter Rutzau Hjelmkrone | Board of Directors | 0 companies |
| Liselotte Barlit Ubbesen | Chairman | 0 companies |
| Skjalm Vagn von Bülow | Board of Directors | 0 companies |