| Revenue | DKK 4M | -10% |
| EBITDA | DKK 133K | +514% |
| Net profit | DKK -73K | +69% |
| Total assets | DKK 3,5M | -10% |
| Equity | DKK 677K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.612 | 8.257 | 5.790 | 5.512 | 5.051 | 5.742 | 4.446 | 3.979 |
| Staff expenses | -5.981 | -7.203 | -5.951 | -4.536 | -4.241 | -4.968 | -4.424 | -3.816 |
| EBITDA | 631 | 1.054 | -161 | 976 | 809 | 766 | 22 | 133 |
| Depreciation & amort. | 313 | 485 | 597 | 270 | 244 | 211 | -157 | -131 |
| EBIT | 318 | 569 | -758 | 706 | 566 | 555 | -135 | 3 |
| Net financials | -205 | -262 | -315 | -181 | -141 | -183 | -160 | -88 |
| Profit before tax | 113 | 307 | -1.073 | 525 | 424 | 372 | -295 | -85 |
| Tax | 32 | 80 | -252 | 131 | 113 | 90 | -57 | -12 |
| Net profit | 80 | 227 | -822 | 395 | 311 | 282 | -238 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.242 | 5.436 | 5.016 | 4.819 | 5.143 | 4.494 | 3.846 | 3.463 |
| Equity | 146 | 373 | -449 | 395 | 706 | 988 | 750 | 677 |
| Long-term debt | 259 | 426 | 29 | 88 | 59 | 85 | 0 | 0 |
| Short-term debt | 6.837 | 4.600 | 5.436 | 4.337 | 4.378 | 3.421 | 3.096 | 2.786 |
| Total debt | 7.096 | 5.027 | 5.465 | 4.425 | 4.438 | 3.506 | 3.096 | 2.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2001 | — | — |
FP Management | Management | 2012 | — | — |
HJ Management | Management | 2002 | — | — |
SF Management | Management | 2000 | — | — |
TU Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kenneth Bronée Holding ApS | Company | 50.0% | 50.0% | 2015 |
PERSCHKE HOLDING AF 15.12.2011 ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Bronée | Management | 0 companies |
| Frank Perschke | Management | 0 companies |
| Hans Jørgen Uth | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Thorben Uth | Management | 0 companies |
| Knud Hallas Beer | Chairman | 0 companies |