| Revenue | DKK 2M | -1% |
| EBITDA | DKK 1,2M | -1% |
| Net profit | DKK -205K | +13% |
| Total assets | DKK 9,3M | -12% |
| Equity | DKK -2,3M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.522 | 1.756 | 1.523 | 2.404 | 2.004 | 2.123 | 2.051 | 2.040 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.522 | 1.756 | 1.523 | 1.571 | 1.342 | 1.394 | 1.178 | 1.168 |
| Depreciation & amort. | -1.139 | -1.139 | -1.139 | -1.139 | -1.139 | -1.139 | -1.139 | -1.139 |
| EBIT | 383 | 616 | 383 | 432 | 202 | 255 | 38 | 29 |
| Net financials | -897 | -876 | -633 | -507 | -401 | -355 | -272 | -233 |
| Profit before tax | -514 | -260 | -250 | -76 | -199 | -100 | -234 | -205 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -514 | -260 | -250 | -76 | -199 | -100 | -234 | -205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 18.590 | 17.045 | 15.665 | 14.374 | 12.814 | 11.805 | 10.529 | 9.290 |
| Equity | -2.141 | -2.401 | -1.416 | -1.528 | -1.686 | -1.801 | -2.058 | -2.265 |
| Long-term debt | 6.542 | 5.010 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.189 | 14.436 | 17.081 | 15.901 | 14.500 | 13.606 | 12.587 | 11.555 |
| Total debt | 20.731 | 19.446 | 17.081 | 15.901 | 14.500 | 13.606 | 12.587 | 11.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2008 | — | — |
EF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Otte | Management | 0 companies |
| Erik Fogt | Management | 0 companies |
| Mads Richardt | Board of Directors | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |