| Revenue | DKK -18K | -68% |
| EBITDA | DKK -168K | +60% |
| Net profit | DKK -412K | +39% |
| Total assets | DKK 2,8M | -26% |
| Equity | DKK -2,7M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -92 | -127 | -27 | -184 | -857 | -54 | -56 | -18 |
| Staff expenses | -60 | -210 | -0 | -100 | -887 | -429 | -369 | -150 |
| EBITDA | -152 | -337 | -27 | -284 | -1.743 | -483 | -426 | -168 |
| Depreciation & amort. | 303 | -9 | -0 | -25 | -62 | -62 | -62 | -62 |
| EBIT | -455 | -346 | -27 | -309 | -1.806 | -546 | -488 | -231 |
| Net financials | -968 | -2.094 | -83 | -202 | -441 | -508 | -370 | -297 |
| Profit before tax | -1.423 | -2.440 | -110 | -511 | -2.246 | -1.053 | -858 | -528 |
| Tax | -59 | -99 | 39 | 14 | -491 | -227 | -181 | -115 |
| Net profit | -1.364 | -2.341 | -149 | -526 | -1.755 | -827 | -676 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.721 | 3.259 | 3.134 | 3.827 | 3.769 | 3.671 | 3.746 | 2.765 |
| Equity | 4.600 | 2.163 | 2.014 | 1.389 | -807 | -1.633 | -2.310 | -2.722 |
| Long-term debt | 749 | 0 | 0 | 931 | 2.212 | 3.381 | 3.827 | 3.853 |
| Short-term debt | 1.372 | 1.096 | 1.120 | 1.507 | 2.364 | 1.923 | 2.228 | 1.634 |
| Total debt | 2.121 | 1.096 | 1.120 | 2.438 | 4.576 | 5.304 | 6.055 | 5.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ejler Schütt | Audit | 0 companies |
| Keld Kruse | Board of Directors | 0 companies |
| Dan Stjernegaard Larsen | Board of Directors | 0 companies |
| Henrik Hedegård Lyhne | Board of Directors | 0 companies |