| Revenue | DKK 521K | -69% |
| EBITDA | DKK -1,4M | -1006% |
| Net profit | DKK -1,1M | -790% |
| Total assets | DKK 2,8M | -16% |
| Equity | DKK 1,1M | -55% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.741 | 1.950 | 2.675 | 1.728 | 1.677 | 521 |
| Staff expenses | -1.961 | -1.828 | -1.830 | -1.626 | -1.801 | -1.892 |
| EBITDA | 780 | 123 | 846 | 205 | -124 | -1.371 |
| Depreciation & amort. | 250 | -240 | -246 | 51 | -40 | -47 |
| EBIT | 530 | -118 | 600 | 154 | -164 | -1.418 |
| Net financials | -7 | 7 | 20 | 5 | 9 | -8 |
| Profit before tax | 523 | -111 | 620 | 160 | -155 | -1.426 |
| Tax | 132 | -29 | 155 | 40 | -30 | -312 |
| Net profit | 391 | -82 | 466 | 120 | -125 | -1.114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.588 | 3.206 | 3.791 | 3.291 | 3.301 | 2.780 |
| Equity | 2.264 | 2.182 | 2.648 | 2.474 | 2.348 | 1.054 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.314 | 1.024 | 1.143 | 818 | 952 | 1.726 |
| Total debt | 1.314 | 1.024 | 1.143 | 818 | 952 | 1.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
BB | Audit | 2005 | — | — |
BE Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Bjarne Boisen Rusbjerg | Audit | 0 companies |
| Bertel Erichsen | Audit | 0 companies |
| Gitte Friberg Biehl | Board of Directors | 0 companies |