| Revenue | DKK 25,6M | +2% |
| EBITDA | DKK -1,9M | -39% |
| Net profit | DKK -3M | -28% |
| Total assets | DKK 4,8M | -37% |
| Equity | DKK -4,1M | -280% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 23.226 | 23.627 | 22.823 | 22.750 | 25.114 | 26.757 | 25.098 | 25.640 |
| Staff expenses | -23.005 | -22.816 | -22.449 | -22.538 | -24.898 | -27.406 | -26.451 | -27.523 |
| EBITDA | 221 | 812 | 374 | 212 | 216 | -649 | -1.353 | -1.883 |
| Depreciation & amort. | -70 | -73 | -201 | -53 | -70 | -43 | -48 | -57 |
| EBIT | 151 | 739 | 173 | 159 | 145 | -692 | -1.401 | -1.940 |
| Net financials | 230 | 189 | 600 | 414 | 421 | -1.144 | -1.248 | -1.101 |
| Profit before tax | 380 | 928 | 773 | 573 | 566 | -1.836 | -2.648 | -3.041 |
| Tax | 118 | 348 | 57 | 81 | 76 | -118 | -289 | -22 |
| Net profit | 262 | 897 | 716 | 493 | 490 | -1.718 | -2.359 | -3.019 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.092 | 7.841 | 9.088 | 9.567 | 10.448 | 9.458 | 7.637 | 4.811 |
| Equity | 4.001 | 3.899 | 4.615 | 5.107 | 5.597 | 3.280 | -1.079 | -4.099 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 879 |
| Short-term debt | 4.076 | 3.919 | 4.473 | 4.460 | 4.851 | 6.178 | 6.857 | 5.415 |
| Total debt | 4.076 | 3.919 | 4.473 | 4.460 | 4.851 | 6.178 | 6.857 | 6.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OD Management | Management | 2016 | — | — |
CH Management | Management | 2009 | — | — |
HL Management | Management | 2004 | — | — |
SE Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOMDIS HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Dan Nielsen | Management | 0 companies |
| Carsten Hagen Britze | Management | 0 companies |
| Helle Lene Andersen | Management | 0 companies |
| Svend Erik Andersen | Management | 0 companies |
| Per Rosenberg Andersen | Chairman | 0 companies |