| Revenue | DKK 2,1M | -6% |
| EBITDA | DKK -1,8M | -36% |
| Net profit | DKK -1,4M | -34% |
| Total assets | DKK 11,5M | +5% |
| Equity | DKK 1,2M | -55% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 4.324 | 3.516 | 4.463 | 2.213 | 2.070 |
| Staff expenses | -3.061 | -3.949 | -3.519 | -3.519 | -3.846 |
| EBITDA | 1.263 | -433 | 944 | -1.306 | -1.776 |
| Depreciation & amort. | -16 | -19 | -22 | -23 | -0 |
| EBIT | 1.246 | -451 | 923 | -1.330 | -1.776 |
| Net financials | 113 | 187 | -19 | -11 | -26 |
| Profit before tax | 1.360 | -264 | 903 | -1.341 | -1.802 |
| Tax | 321 | -58 | 194 | -292 | -395 |
| Net profit | 1.039 | -207 | 710 | -1.049 | -1.407 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 12.099 | 14.615 | 16.185 | 10.906 | 11.469 |
| Equity | 4.322 | 3.416 | 4.179 | 2.576 | 1.169 |
| Long-term debt | 200 | 200 | 406 | 200 | 200 |
| Short-term debt | 7.256 | 10.511 | 11.108 | 7.856 | 10.039 |
| Total debt | 7.456 | 10.711 | 11.515 | 8.056 | 10.239 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
CE Management | Management | 2009 – 2011 |
HH Management | Management | 2001 – 2009 |
CT Chief Executive Officer | Chief Executive Officer | 2014 – 2019 |
MG Management | Management | 2001 – 2003 |
HF Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2001 – 2001 | |
| Chairman | 2003 – 2010 | |
| Board of Directors | 2003 – 2009 | |
| Chairman | 2010 – 2011 | |
| Board of Directors | 2003 – 2009 | |
| Board of Directors | 2011 – 2019 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2001 – 2001 | |
| Chairman | 2014 – 2019 | |
| Board of Directors | 2001 – 2003 | |
| Chairman | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Ernstved-Rasmussen | Management | 0 companies |
| Hans Henrik Obel | Management | 0 companies |
| Christian Torp | Chief Executive Officer | 0 companies |
| Morten Gadegaard Nielsen | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Henrik Thal Jantzen | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Board of Directors | 0 companies |
| Anders Bjerre Lavesen | Board of Directors | 0 companies |
| Philip Søren Thorsen | Chairman | 0 companies |
| Kasper Mydtskov | Board of Directors | 0 companies |
| Alice Østergaard Grünfeld | Chairman | 0 companies |
| Morten Holm | Board of Directors | 0 companies |
| Juttine Nielsen | Board of Directors | 0 companies |
| Ronnie Job | Board of Directors | 0 companies |
| Michael Egede Budtz | Board of Directors | 0 companies |
| Estelle Everilda Torp | Chairman | 0 companies |
| Hans Kristian Werdelin | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |