| Revenue | DKK 189K | -41% |
| EBITDA | DKK -51K | -131% |
| Net profit | DKK 120K | +151% |
| Total assets | DKK 150K | -87% |
| Equity | DKK 109K | -79% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 216 | 271 | 105 | 291 | 173 | 318 | 189 |
| Staff expenses | -372 | -149 | -133 | -204 | -220 | -192 | -240 |
| EBITDA | 14 | 3 | 716 | 38 | -132 | -22 | -51 |
| Depreciation & amort. | 63 | 59 | -30 | -29 | -40 | -44 | -0 |
| EBIT | -49 | -56 | 686 | 9 | -172 | -66 | -51 |
| Net financials | -125 | -102 | -75 | -42 | -67 | -22 | -5 |
| Profit before tax | -327 | -158 | -65 | -33 | -238 | -274 | 120 |
| Tax | -6 | -3 | -38 | -13 | -55 | -39 | -0 |
| Net profit | -168 | -89 | 649 | -20 | -184 | -235 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.608 | 3.889 | 2.391 | 2.600 | 2.496 | 1.138 | 150 |
| Equity | 642 | 552 | 968 | 948 | 764 | 529 | 109 |
| Long-term debt | 2.828 | 2.401 | 1.094 | 946 | 946 | 0 | 0 |
| Short-term debt | 981 | 935 | 231 | 621 | 747 | 609 | 41 |
| Total debt | 3.808 | 3.337 | 1.325 | 1.567 | 1.693 | 609 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
OA Audit | Audit | 2002 | — | — |
JA Management | Management | 2017 | — | — |
| Audit | 2001 | — | — | |
HA Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| O. A. Revision A/S | Audit | 0 companies |
| John Astrup | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |