| Revenue | DKK 169K | -34% |
| EBITDA | DKK 20K | -89% |
| Net profit | DKK -205 | -100% |
| Total assets | DKK 446K | +26% |
| Equity | DKK 157K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 284 | 172 | 175 | 161 | 98 | 257 | 169 |
| Staff expenses | -93 | -74 | -102 | -94 | -170 | -75 | -150 |
| EBITDA | 191 | 98 | 73 | 67 | -72 | 183 | 20 |
| Depreciation & amort. | 74 | -74 | -35 | -0 | -11 | -20 | -20 |
| EBIT | 117 | 24 | 38 | 67 | -83 | 163 | -0 |
| Net financials | -15 | 0 | -0 | 0 | -20 | 0 | -0 |
| Profit before tax | 102 | 25 | 37 | 67 | -104 | 163 | -0 |
| Tax | 26 | 7 | 18 | 16 | 34 | 10 | -0 |
| Net profit | 77 | 18 | 19 | 50 | -138 | 153 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 407 | 315 | 321 | 219 | 151 | 355 | 446 |
| Equity | 59 | 77 | 96 | 146 | 8 | 158 | 157 |
| Long-term debt | 60 | 27 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 288 | 211 | 226 | 72 | 143 | 197 | 289 |
| Total debt | 348 | 238 | 226 | 72 | 143 | 197 | 289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Unofficial title | Unofficial title | 2019 | — | — |
TG Management | Management | 2009 | — | — |
SB Management | Management | 2003 | — | — |
PB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Unofficial title | 0 companies |
| Torben Garlin | Management | 0 companies |
| Sidsel Bonne Berry | Management | 0 companies |
| Pay Bent Vigand Juhl | Management | 0 companies |