| Revenue | DKK 3,2M | -34% |
| EBITDA | DKK 74K | -93% |
| Net profit | DKK -654K | -13% |
| Total assets | DKK 37,7M | -7% |
| Equity | DKK 12,6M | -5% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 1.030 | 880 | 811 | 4.900 | 3.241 |
| Staff expenses | -0 | -0 | -0 | -3.884 | -3.167 |
| EBITDA | 1.030 | 880 | 811 | 1.015 | 74 |
| Depreciation & amort. | -748 | -807 | -807 | -59 | -59 |
| EBIT | 282 | 73 | 4 | 956 | 15 |
| Net financials | -933 | -776 | -773 | -797 | -669 |
| Profit before tax | -651 | -702 | -769 | 159 | -654 |
| Tax | 106 | -139 | 16 | 737 | -0 |
| Net profit | -757 | -563 | -785 | -578 | -654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 26.790 | 26.452 | 25.637 | 40.359 | 37.674 |
| Equity | 5.395 | 4.832 | 4.046 | 13.229 | 12.575 |
| Long-term debt | 21.000 | 21.000 | 21.000 | 21.000 | 21.000 |
| Short-term debt | 272 | 621 | 591 | 2.622 | 590 |
| Total debt | 21.272 | 21.621 | 21.591 | 23.622 | 21.590 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
FJ Management | Management | 2016 – 2016 |
GB | Audit | 2002 – 2003 |
JB Management | Management | 2016 – 2018 |
GR Management | Management | 2002 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2002 – 2006 | |
| Chairman | 2016 – 2018 | |
| Chairman | 2002 – 2006 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2016 – 2016 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2002 – 2006 | |
| Board of Directors | 2006 – 2011 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Jensen | Management | 0 companies |
| Gert Baastrup Mikkelsen | Audit | 0 companies |
| Jan Bjørn Andersen | Management | 0 companies |
| Gert Rode Madsen | Management | 0 companies |
| Torben Helge Huss | Board of Directors | 0 companies |
| Kirsten Buch Jakobsen | Chairman | 0 companies |
| Hans-Georg Hix Christensen | Chairman | 0 companies |
| Kim Jensen | Board of Directors | 0 companies |
| Kirsten Bakmann | Board of Directors | 0 companies |
| Torben Høholt Jensen | Chairman | 0 companies |
| Erik Sørensen | Board of Directors | 0 companies |
| Marianne Gyldenlund | Board of Directors | 0 companies |
| Emil Bjørn Buur Andersen | Board of Directors | 0 companies |