| Revenue | DKK 40K | -35% |
| EBITDA | DKK -12K | +97% |
| Net profit | DKK -8K | +98% |
| Total assets | DKK 622K | -14% |
| Equity | DKK 610K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 764 | 855 | 335 | 535 | 285 | 349 | 1.443 | 1.379 | 62 | 40 |
| Staff expenses | -649 | -646 | -641 | -511 | -511 | -135 | -799 | -740 | -451 | -52 |
| EBITDA | -75 | 185 | -328 | 24 | 115 | 214 | 644 | 639 | -389 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -5 | -0 | -0 |
| EBIT | -75 | 185 | -328 | 24 | 114 | 209 | 638 | 634 | -389 | -12 |
| Net financials | -16 | -11 | -6 | 11 | 19 | 31 | 7 | 8 | 10 | 4 |
| Profit before tax | -91 | 174 | -334 | 35 | 133 | 240 | 646 | 642 | -379 | -8 |
| Tax | -20 | 45 | -76 | 14 | 31 | 53 | 143 | 142 | 3 | -0 |
| Net profit | -71 | 129 | -258 | 21 | 102 | 186 | 503 | 499 | -382 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.272 | 1.680 | 697 | 723 | 851 | 1.050 | 1.670 | 1.926 | 725 | 622 |
| Equity | — | 926 | 668 | 689 | 792 | 978 | 1.082 | 1.421 | 618 | 610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 475 | 754 | 28 | 34 | 59 | 72 | 588 | 505 | 107 | 13 |
| Total debt | 475 | 754 | 28 | 34 | 59 | 72 | 588 | 505 | 107 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JE Management | Management | 2003 | — | — |
SS Management | Management | 2001 | — | — |
SS Management | Management | 2004 | — | — |
HU Audit | Audit | 2001 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRAMEWORK SYSTEMS HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Magnus | Chief Executive Officer | 0 companies |
| Jens Erik Mejlsbye | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Sten Svend Færk Mortensen | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Michael Per Leutenberger | Chief Executive Officer | 0 companies |
| Karsten Lillelund | Chief Executive Officer | 0 companies |
| Michael Magnus | Board of Directors | 0 companies |
| Mathias Magnus | Board of Directors | 0 companies |
| Marianne Magnus | Chairman | 0 companies |
| Søren Jønsson | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Jesper Schmidt Nielsen | Board of Directors | 0 companies |
| Torben Assenius Petersen | Board of Directors | 0 companies |