| Revenue | DKK -808K | -139% |
| EBITDA | DKK -1,8M | -8% |
| Net profit | DKK -2,8M | -17% |
| Total assets | DKK 51,4M | -2% |
| Equity | DKK 37,5M | -7% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 2.229 | 2.401 | 2.578 | 2.082 | -808 |
| Staff expenses | -1.436 | -1.401 | -1.695 | -1.310 | -943 |
| EBITDA | -1.734 | -1.750 | -1.859 | -1.623 | -1.751 |
| Depreciation & amort. | -3.283 | -2.490 | -62.389 | -489 | -790 |
| EBIT | -5.017 | -4.239 | -64.248 | -2.112 | -2.541 |
| Net financials | -257 | -291 | -313 | -355 | -331 |
| Profit before tax | -5.274 | -4.531 | -64.561 | -2.467 | -2.872 |
| Tax | 111 | -81 | -69 | -78 | -78 |
| Net profit | -5.384 | -4.450 | -64.492 | -2.389 | -2.794 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 117.861 | 116.261 | 52.492 | 52.218 | 51.379 |
| Equity | 108.434 | 105.984 | 41.492 | 40.302 | 37.509 |
| Long-term debt | 4.465 | 4.378 | 4.292 | 4.177 | 0 |
| Short-term debt | 4.945 | 5.898 | 6.708 | 7.739 | 13.870 |
| Total debt | 9.410 | 10.277 | 11.000 | 11.915 | 13.870 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KB Audit | Audit | 2006 – 2006 |
MW Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
VC Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2019 – 2019 | |
| Chairman | 2011 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Morten Winther Schrøder | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Marianne Nørgaard Schrøder | Chairman | 0 companies |
| Johan Schrøder | Chairman | 0 companies |