| Revenue | DKK -103K | -101% |
| EBITDA | DKK -730K | -111% |
| Net profit | DKK -818K | -117% |
| Total assets | DKK 2,6M | -80% |
| Equity | DKK 1,7M | -32% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.213 | 1.163 | 1.248 | 2.550 | 2.043 | 984 | 1.826 | 694 | -359 | 6.860 | -103 |
| Staff expenses | -1.309 | -1.032 | -950 | -1.488 | -1.894 | -858 | -1.408 | -1.212 | -468 | -505 | -591 |
| EBITDA | -96 | 131 | 298 | 1.061 | 149 | 127 | 531 | -519 | -827 | 6.355 | -730 |
| Depreciation & amort. | -171 | -167 | -101 | -120 | -188 | -41 | 57 | -116 | -132 | -174 | -70 |
| EBIT | -266 | -36 | 197 | 941 | -39 | 85 | 474 | -635 | -959 | 6.181 | -800 |
| Net financials | -73 | -138 | -110 | -127 | -87 | -70 | -75 | -57 | -84 | -48 | -23 |
| Profit before tax | -340 | -174 | 87 | 814 | -126 | 16 | 399 | -692 | -1.044 | 6.133 | -822 |
| Tax | -83 | -44 | 27 | 196 | -25 | 7 | 95 | -149 | -229 | 1.351 | -5 |
| Net profit | -257 | -130 | 60 | 618 | -101 | 9 | 304 | -543 | -815 | 4.782 | -818 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.470 | 3.441 | 3.329 | 5.303 | 5.370 | 5.286 | 4.239 | 3.328 | 1.541 | 13.129 | 2.615 |
| Equity | 1.558 | 628 | 640 | 2.909 | 2.808 | 2.817 | 1.292 | 449 | -366 | 2.516 | 1.699 |
| Long-term debt | 402 | 182 | 215 | 0 | 0 | 0 | 0 | 0 | 122 | 79 | 0 |
| Short-term debt | 1.510 | 2.631 | 2.473 | 2.299 | 2.494 | 2.409 | 2.920 | 2.866 | 1.785 | 10.528 | 915 |
| Total debt | 1.912 | 2.813 | 2.689 | 2.299 | 2.494 | 2.409 | 2.920 | 2.866 | 1.907 | 10.606 | 915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jan Engsbye Sejberg Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 33.3% | 33.3% | 2015 | |
J.C. FINANS VEMMELEV ApS | Company | 33.3% | 33.3% | 2015 |
FRANK BLYNOV HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Laurentz Wiberg | Audit | 0 companies |
| Casper Moltke-Leth | Chairman | 0 companies |
| Brian Jacob Lemmeke | Board of Directors | 0 companies |
| Pia Anett Sejberg | Chairman | 0 companies |
| Henning Frederik Dedenroth Olsen | Board of Directors | 0 companies |