| Revenue | DKK -4K | -99% |
| EBITDA | DKK -7K | +99% |
| Net profit | DKK 114K | +116% |
| Total assets | DKK 216K | -34% |
| Equity | DKK -2,9M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.353 | 2.936 | 2.454 | 1.832 | 1.257 | -501 | -4 |
| Staff expenses | -3.808 | -2.562 | -2.642 | -2.177 | -1.516 | -243 | -4 |
| EBITDA | -456 | 374 | -303 | -346 | -262 | -744 | -7 |
| Depreciation & amort. | -25 | -15 | -10 | -116 | -727 | -0 | -0 |
| EBIT | -480 | 359 | -314 | -462 | -990 | -744 | -7 |
| Net financials | -261 | -83 | -313 | -370 | -171 | -236 | 3 |
| Profit before tax | -741 | 276 | -337 | -472 | -1.161 | -980 | -4 |
| Tax | -172 | 83 | 145 | 180 | 196 | -258 | -118 |
| Net profit | -569 | 193 | -482 | -652 | -1.357 | -723 | 114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.200 | 5.328 | 4.485 | 4.208 | 1.767 | 330 | 216 |
| Equity | 66 | 259 | -774 | -926 | -2.283 | -3.006 | -2.892 |
| Long-term debt | 0 | 0 | 0 | 202 | 0 | 0 | 0 |
| Short-term debt | 6.134 | 5.069 | 5.260 | 4.932 | 4.050 | 3.336 | 3.108 |
| Total debt | 6.134 | 5.069 | 5.260 | 5.134 | 4.050 | 3.336 | 3.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2002 | — | — |
P | Audit | 2002 | — | — |
BS Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJARSØ A/S | Company | 50.0% | 50.0% | 2015 |
Hec ApS | Company | 66.7% | 66.7% | 2015 |
MM BØDKER HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Individual | 66.7% | 66.7% | 2015 | |
PBS AGENCY ApS | Company | 50.0% | 50.0% | 2005 |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Christian Søm | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Bjarne Sørensen | Management | 0 companies |
| Lars Krüger | Chairman | 0 companies |
| Lars Lægaard Broni | Chairman | 0 companies |
| Lene Sørensen | Chairman | 0 companies |