| Revenue | DKK 7K | +40% |
| EBITDA | DKK 7K | +40% |
| Net profit | DKK 2M | +50351% |
| Total assets | DKK 21K | -61% |
| Equity | DKK 5K | +100% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.246 | 1.779 | 2.391 | 1.310 | 16 | 5 | 7 |
| Staff expenses | -2.511 | -2.000 | -2.261 | -1.573 | -212 | -0 | -0 |
| EBITDA | 735 | -221 | 131 | -263 | 341 | 5 | 7 |
| Depreciation & amort. | 298 | -245 | -41 | -15 | 269 | -0 | -0 |
| EBIT | 437 | -466 | 90 | -279 | 73 | 5 | 7 |
| Net financials | -90 | -16 | -93 | -86 | -32 | -1 | 2.000 |
| Profit before tax | 348 | -482 | -3 | -365 | 40 | 4 | 2.007 |
| Tax | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 348 | -481 | -3 | -365 | 40 | 4 | 2.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.233 | 691 | 830 | 539 | 104 | 55 | 21 |
| Equity | -1.197 | -1.678 | -1.681 | -2.046 | -2.006 | -2.002 | 5 |
| Long-term debt | 0 | 0 | 312 | 151 | 0 | 0 | 0 |
| Short-term debt | 2.430 | 2.369 | 2.199 | 2.434 | 2.110 | 2.057 | 16 |
| Total debt | 2.430 | 2.369 | 2.512 | 2.586 | 2.110 | 2.057 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
MS Audit | Audit | 2005 | — | — |
AM | Audit | 2006 | — | — |
JM Unofficial title | Unofficial title | 2019 | — | — |
KB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
HOLDINGSELSKABET AF 14.09.1947 ApS | Company | 15.0% | 15.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Mogens Stern | Audit | 0 companies |
| Andre Michael Kowalczyk | Audit | 0 companies |
| Jakob Mark Thorsen | Unofficial title | 0 companies |
| Klaus Bo Jensen | Management | 0 companies |
| Niels-Ulrik Kolthoff | Board of Directors | 0 companies |
| Peter Bowall | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Ilia Haupter | Board of Directors | 0 companies |