| Revenue | DKK -1,2M | -293% |
| EBITDA | DKK 677K | +14377% |
| Net profit | DKK 682K | +2068% |
| Total assets | DKK 8K | -99% |
| Equity | DKK -764K | -825% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 290 | 503 | 162 | 444 | 890 | 620 | -1.195 |
| Staff expenses | -450 | -387 | -338 | -329 | -379 | -561 | -625 | -483 |
| EBITDA | 104 | -98 | 164 | -167 | 65 | 329 | -5 | 677 |
| Depreciation & amort. | -61 | -90 | -99 | -95 | -4 | -4 | -10 | 37 |
| EBIT | 43 | -188 | 66 | -262 | 62 | 325 | -15 | 640 |
| Net financials | -32 | -61 | -40 | -31 | -46 | -58 | -28 | -39 |
| Profit before tax | 10 | -249 | 26 | -293 | 16 | 267 | -43 | 682 |
| Tax | -0 | -60 | 5 | 49 | -0 | -28 | -8 | -0 |
| Net profit | 11 | -188 | 20 | -342 | 16 | 294 | -35 | 682 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.064 | 867 | 848 | 885 | 763 | 1.434 | 1.135 | 8 |
| Equity | 151 | -37 | -17 | -359 | -342 | -48 | -83 | -764 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 907 | 905 | 865 | 1.244 | 1.106 | 1.482 | 1.218 | 808 |
| Total debt | 907 | 905 | 865 | 1.244 | 1.106 | 1.482 | 1.218 | 808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2009 | — | — |
ET Management | Management | 2005 | — | — |
JO Management | Management | 2010 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Knudsen | Management | 0 companies |
| Eddy Thorndal Pedersen | Management | 0 companies |
| Jens Ole Runge Mathiesen | Management | 0 companies |
| Steen Even Holdt | Chief Executive Officer | 0 companies |