| Revenue | DKK 1,2M | -1% |
| EBITDA | DKK -126K | +78% |
| Net profit | DKK -202K | +59% |
| Total assets | DKK 530K | -55% |
| Equity | DKK -1.000K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.200 | 1.973 | 1.780 | 2.985 | 1.818 | 1.874 | 1.171 | 1.163 |
| Staff expenses | -982 | -1.712 | -1.978 | -2.498 | -2.889 | -1.496 | -1.747 | -1.289 |
| EBITDA | -129 | 261 | -198 | 487 | -1.072 | 378 | -575 | -126 |
| Depreciation & amort. | -44 | -8 | -44 | -55 | -62 | -64 | -54 | -53 |
| EBIT | -173 | 254 | -242 | 431 | -1.133 | 314 | -629 | -180 |
| Net financials | -56 | -30 | -25 | -44 | -56 | -22 | -12 | -65 |
| Profit before tax | -117 | 223 | -267 | 387 | -829 | 309 | -641 | -244 |
| Tax | -26 | 86 | -63 | 98 | 180 | 9 | -146 | -42 |
| Net profit | -92 | 137 | -204 | 290 | -1.009 | 300 | -495 | -202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.203 | 1.690 | 1.312 | 2.143 | 1.935 | 1.569 | 1.186 | 530 |
| Equity | 185 | 322 | 117 | 407 | -602 | -302 | -797 | -1.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 |
| Short-term debt | -1.018 | 1.351 | 1.179 | 1.727 | 2.537 | 1.871 | 1.983 | 1.530 |
| Total debt | -1.018 | 1.351 | 1.179 | 1.727 | 2.537 | 1.871 | 1.983 | 1.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2020 | — | — |
BP | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christian Torben Serring | Unofficial title | 0 companies |
| Bjørn Preben Pedersen | Audit | 0 companies |