| Revenue | DKK 0 | — |
| EBITDA | DKK 155K | +103% |
| Net profit | DKK 114K | +145% |
| Total assets | DKK 1,1M | +13% |
| Equity | DKK -1,2M | +9% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 707 | 952 | 466 | 683 | 0 |
| Staff expenses | -859 | -878 | -578 | -607 | -518 |
| EBITDA | -151 | 74 | -112 | 76 | 155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -151 | 74 | -112 | 76 | 155 |
| Net financials | -56 | -62 | -85 | -15 | -6 |
| Profit before tax | -120 | 11 | -197 | 61 | 149 |
| Tax | 44 | 6 | -0 | 15 | 35 |
| Net profit | -164 | 5 | -197 | 47 | 114 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 994 | 1.112 | 1.152 | 983 | 1.110 |
| Equity | -1.178 | -1.174 | -1.370 | -1.324 | -1.210 |
| Long-term debt | 600 | 600 | 600 | 1.574 | 1.486 |
| Short-term debt | 1.572 | 1.686 | 1.922 | 733 | 834 |
| Total debt | 2.172 | 2.286 | 2.522 | 2.306 | 2.320 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SB Management | Management | 2000 – 2006 |
MM Audit | Audit | 2000 – 2006 |
GS Unofficial title | Unofficial title | 2022 – 2022 |
LE Management | Management | 2000 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2006 – 2022 | |
| Board of Directors | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Billy Elmenhoff-Nielsen | Management | 0 companies |
| Marianne Mortensen | Audit | 0 companies |
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Leif Eigil Melchiorsen | Management | 0 companies |
| Lau Melchiorsen | Chairman | 0 companies |
| Keld Schmidt Knudsen | Board of Directors | 0 companies |