| Revenue | DKK 1,7M | -10% |
| EBITDA | DKK -1,8M | +33% |
| Net profit | DKK -2,9M | +12% |
| Total assets | DKK 32,5M | -18% |
| Equity | DKK -6,3M | -88% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.089 | 1.811 | 2.160 | 2.095 | 1.952 | 1.560 | 1.858 | 1.677 |
| Staff expenses | -322 | -294 | -393 | -344 | -375 | -328 | -326 | -395 |
| EBITDA | 1.639 | 1.990 | 1.464 | 937 | -1.200 | 524 | -2.616 | -1.763 |
| Depreciation & amort. | 64 | 65 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.575 | 1.924 | 1.464 | 937 | -1.200 | 524 | -2.616 | -1.763 |
| Net financials | -2.062 | -2.074 | -1.561 | -1.596 | -1.272 | -884 | -813 | -1.179 |
| Profit before tax | -487 | -150 | -96 | -659 | -2.472 | -360 | -3.429 | -2.942 |
| Tax | -113 | -161 | -13 | -134 | -628 | -97 | -101 | -0 |
| Net profit | -374 | 11 | -83 | -525 | -1.844 | -263 | -3.328 | -2.942 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 54.691 | 54.572 | 57.382 | 56.569 | 47.566 | 43.683 | 39.543 | 32.539 |
| Equity | 2.703 | 2.715 | 2.631 | 2.106 | 262 | -2 | -3.330 | -6.271 |
| Long-term debt | 44.757 | 44.024 | 44.065 | 43.880 | 40.734 | 37.188 | 35.922 | 31.169 |
| Short-term debt | 6.097 | 6.860 | 9.726 | 9.757 | 6.373 | 6.396 | 6.950 | 7.641 |
| Total debt | 50.854 | 50.885 | 53.791 | 53.637 | 47.107 | 43.584 | 42.872 | 38.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Per Møller Pedersen | Audit | 0 companies |