| Revenue | DKK 3,4M | -36% |
| EBITDA | DKK 285K | -87% |
| Net profit | DKK 73K | -95% |
| Total assets | DKK 11,1M | -14% |
| Equity | DKK 4,8M | +2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 4.236 | 2.481 | 3.278 | — | 5.284 | 3.387 |
| Staff expenses | -2.633 | -2.138 | -2.087 | -2.854 | -3.095 | -3.102 |
| EBITDA | 1.603 | 343 | 1.191 | 2.823 | 2.189 | 285 |
| Depreciation & amort. | 36 | 54 | -92 | -104 | -103 | -131 |
| EBIT | 1.567 | 290 | 1.099 | 2.718 | 2.086 | 154 |
| Net financials | -284 | -274 | -250 | -236 | -238 | -50 |
| Profit before tax | 1.281 | 15 | 848 | 2.482 | 1.848 | 104 |
| Tax | 326 | 10 | 215 | 590 | 412 | 31 |
| Net profit | 955 | 5 | 633 | 1.892 | 1.436 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 7.721 | 5.809 | 8.496 | 10.311 | 12.902 | 11.101 |
| Equity | 1.671 | 801 | 1.434 | 3.326 | 4.762 | 4.834 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.049 | 5.001 | 7.055 | 6.973 | 8.132 | 6.259 |
| Total debt | 6.049 | 5.001 | 7.055 | 6.973 | 8.132 | 6.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2004 | — | — |
JA Management | Management | 2006 | — | — |
PN Management | Management | 2004 | — | — |
TL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMANI HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Nakszynski Group ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Jan Axel Christian Liebmann | Management | 0 companies |
| Petra-Ulrike Nakszynski Trabjerg | Management | 0 companies |
| Thomas Lind Nielsen | Management | 0 companies |
| Jens Trabjerg | Board of Directors | 0 companies |
| Lars Egeskov Jespersen | Chairman | 0 companies |
| Lars Lückow | Chairman | 0 companies |
| Gabriela-Beate Grau Gonzalez | Chairman | 0 companies |