| Revenue | DKK 454K | -32% |
| EBITDA | DKK 102K | -43% |
| Net profit | DKK 28K | +202% |
| Total assets | DKK 180K | -33% |
| Equity | DKK 15K | +217% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | -16 | 26 | 205 | 1.175 | 630 | 666 | 454 |
| Staff expenses | -0 | -112 | -49 | -0 | -640 | -615 | -487 | -353 |
| EBITDA | — | -127 | 75 | 205 | 536 | 15 | 178 | 102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -44 | -117 | -106 | -57 |
| EBIT | — | -127 | 75 | 205 | 492 | -102 | 72 | 45 |
| Net financials | 0 | -157 | -139 | -216 | -150 | -248 | -72 | -4 |
| Profit before tax | — | -285 | -64 | -11 | 342 | -349 | 0 | 41 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 28 | 13 |
| Net profit | — | -285 | -64 | -11 | 342 | -349 | -28 | 28 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 429 | 156 | 42 | 128 | 701 | 295 | 269 | 180 |
| Equity | 382 | 98 | 33 | 22 | 364 | 15 | -13 | 15 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 13 |
| Short-term debt | 47 | 58 | 9 | 106 | 337 | 281 | 257 | 152 |
| Total debt | 47 | 58 | 9 | 106 | 337 | 281 | 282 | 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Unofficial title | Unofficial title | 2022 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JW Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLLINGS ApS | Company | 10.0% | 10.0% | 2015 |
BASEWORK ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2015 | |
NETCOM GROUP A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Unofficial title | 0 companies |
| Klaus Munch Kjøller | Chief Executive Officer | 0 companies |
| Thomas Rex Frederiksen | Chief Executive Officer | 0 companies |
| Peter Scheuer Jensen | Chief Executive Officer | 0 companies |
| Jesper Weber Dohn | Management | 0 companies |
| Jørgen Kristian Hansen | Board of Directors | 0 companies |
| Nils Claudi Arlund | Board of Directors | 0 companies |
| Per Rex Frederiksen | Board of Directors | 0 companies |
| Sam Kondo Steffensen | Board of Directors | 0 companies |
| Helmer Nygaard Siim | Board of Directors | 0 companies |
| Lars-Ole Hansen | Chairman | 0 companies |
| Anders Jacob Hansen | Board of Directors | 0 companies |