| Revenue | DKK -492K | -115% |
| EBITDA | DKK -500K | +62% |
| Net profit | DKK -503K | +61% |
| Total assets | DKK 984K | -1% |
| Equity | DKK -378K | -402% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10.056 | -10.567 | — | 12.313 | 15.333 | 14.733 | 13.219 | 3.269 | -492 |
| Staff expenses | -9.762 | -9.819 | -0 | -12.802 | -14.206 | -15.147 | -12.178 | -4.592 | -8 |
| EBITDA | 243 | 317 | 0 | -489 | 1.127 | -414 | 896 | -1.323 | -500 |
| Depreciation & amort. | -269 | -533 | -0 | -206 | -228 | -240 | -230 | -118 | -0 |
| EBIT | -26 | -215 | 0 | -695 | 899 | -654 | 666 | -1.440 | -500 |
| Net financials | -52 | -51 | 0 | -8 | -72 | -36 | -9 | -76 | -83 |
| Profit before tax | -0 | -170 | 0 | -703 | 830 | -720 | 658 | -1.516 | -417 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 145 | -223 | 85 |
| Net profit | 6 | -128 | 0 | -545 | 643 | -565 | 513 | -1.294 | -503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.240 | 3.641 | 0 | 2.996 | 3.869 | 3.689 | 2.944 | 998 | 984 |
| Equity | 1.339 | 1.468 | 0 | 518 | 1.160 | 595 | 639 | 125 | -378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.850 | -2.120 | 0 | 2.478 | 2.621 | 3.094 | 2.305 | 873 | 916 |
| Total debt | -1.850 | -2.120 | 0 | 2.478 | 2.621 | 3.094 | 2.305 | 873 | 916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GW Management | Management | 2005 | — | — |
FE | Audit | 2008 | — | — |
OM Management | Management | 2019 | — | — |
BG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kereby Asset Management ApS | Company | 100.0% | 100.0% | 2018 |
KRIGBAUM INVEST ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Wichmann Krigbaum | Management | 0 companies |
| Flemming Erik Petersen | Audit | 0 companies |
| Ole Markussen | Management | 0 companies |
| Birgitte Gurli Aaslyng | Management | 0 companies |
| Peter Aage Egede Nielsen | Board of Directors | 0 companies |
| Henrik Duhn | Chairman | 0 companies |
| Jens Kyhnæb | Chairman | 0 companies |
| Torben Andreasen | Board of Directors | 0 companies |