| Revenue | DKK -1,1M | -402% |
| EBITDA | DKK -1,5M | -11379% |
| Net profit | DKK -1,9M | -472% |
| Total assets | DKK 1,8M | -49% |
| Equity | DKK -1,2M | -280% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.910 | 3.723 | 3.200 | 3.168 | 2.806 | 2.972 | 370 | -1.119 |
| Staff expenses | -640 | -578 | -572 | -569 | -488 | -605 | -384 | -409 |
| EBITDA | 546 | 461 | 495 | 317 | 418 | 364 | -13 | -1.528 |
| Depreciation & amort. | 223 | -142 | -131 | -85 | -102 | -132 | -139 | -139 |
| EBIT | 323 | 319 | 364 | 232 | 316 | 233 | -153 | -1.667 |
| Net financials | -162 | -194 | -206 | -184 | -215 | -138 | -163 | -187 |
| Profit before tax | 161 | 125 | 158 | 48 | 101 | 95 | -316 | -1.854 |
| Tax | 10 | 38 | 18 | -0 | -0 | -0 | 9 | 5 |
| Net profit | 151 | 87 | 140 | 48 | 101 | 95 | -325 | -1.859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.594 | 3.593 | 3.441 | 3.389 | 3.446 | 3.659 | 3.467 | 1.752 |
| Equity | 517 | 604 | 744 | 792 | 893 | 988 | 663 | -1.196 |
| Long-term debt | 0 | 48 | 65 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.077 | 2.941 | 2.632 | 2.597 | 2.553 | 2.671 | 2.795 | 2.939 |
| Total debt | 3.077 | 2.989 | 2.697 | 2.597 | 2.553 | 2.671 | 2.795 | 2.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2001 | |
Westfield ApS | Company | 25.0% | 25.0% | 2001 |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Eric Sørensen | Audit | 0 companies |
| Søren Ulrik Toft-Jensen | Board of Directors | 0 companies |