| Revenue | DKK 575K | -30% |
| EBITDA | DKK -404K | -123% |
| Net profit | DKK -955K | -167% |
| Total assets | DKK 4,6M | -71% |
| Equity | DKK 1,5M | -39% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 868 | 950 | 872 | 959 | 967 | 825 | 575 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 868 | 2.061 | -628 | 982 | 1.097 | 1.754 | -404 |
| Depreciation & amort. | 1.872 | -556 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -1.004 | 1.505 | -637 | 982 | 1.097 | 1.754 | -404 |
| Net financials | -460 | -304 | -357 | -290 | -304 | -296 | -544 |
| Profit before tax | -1.463 | 1.201 | -994 | 692 | 793 | 1.458 | -948 |
| Tax | -347 | 314 | -282 | 753 | 151 | 27 | 8 |
| Net profit | -1.117 | 887 | -712 | -61 | 642 | 1.431 | -955 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 16.506 | 16.999 | 15.442 | 14.703 | 14.830 | 15.748 | 4.619 |
| Equity | 267 | 1.154 | 442 | 381 | 1.023 | 2.453 | 1.498 |
| Long-term debt | 11.737 | 11.423 | 10.921 | 10.481 | 10.088 | 9.358 | 0 |
| Short-term debt | 4.502 | 4.422 | 4.080 | 3.841 | 3.719 | 3.937 | 3.121 |
| Total debt | 16.239 | 15.846 | 15.000 | 14.322 | 13.807 | 13.294 | 3.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
JJ Management | Management | 2006 | — | — |
HU Audit | Audit | 2002 | — | — |
MT Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HHL INVEST HOLMEGAARD ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 25.0% | 25.0% | 2016 | |
MTJ INVEST ApS | Company | 33.3% | 33.3% | 2008 |
| Individual | 33.3% | 33.3% | 2016 | |
CLJ INVEST ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Jens Johansen | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Mads Thrue Fossing | Unofficial title | 0 companies |
| Susanne Lynggaard Johansen | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Hans Henrik Larsen | Chairman | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |