| Revenue | DKK 3,9M | +13% |
| EBITDA | DKK 304K | +375% |
| Net profit | DKK -834K | +26% |
| Total assets | DKK 4,9M | -13% |
| Equity | DKK 88K | -90% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 12.216 | 12.745 | 10.843 | 5.414 | 3.769 | 3.431 | 3.861 |
| Staff expenses | -4.167 | -4.081 | -4.622 | -4.779 | -4.521 | -3.541 | -3.557 |
| EBITDA | 1.621 | -1.234 | 618 | 635 | -752 | -110 | 304 |
| Depreciation & amort. | -1.077 | -1.061 | -1.058 | -1.049 | -1.049 | -1.050 | -1.019 |
| EBIT | 543 | -2.295 | -440 | -414 | -1.801 | -1.160 | -716 |
| Net financials | -1.420 | -553 | -787 | -641 | 13.097 | -133 | -118 |
| Profit before tax | -877 | -2.848 | -1.227 | -1.055 | 11.296 | -1.293 | -834 |
| Tax | -220 | 509 | 500 | -0 | 172 | -172 | -0 |
| Net profit | -657 | -3.357 | -1.727 | -1.055 | 11.124 | -1.121 | -834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 11.913 | 9.604 | 8.389 | 7.580 | 6.371 | 5.581 | 4.860 |
| Equity | -2.942 | -6.298 | -8.025 | -9.080 | 2.044 | 922 | 88 |
| Long-term debt | 11.220 | 11.945 | 11.850 | 0 | 1.234 | 1.271 | 1.309 |
| Short-term debt | 3.635 | 3.957 | 4.565 | 16.661 | 4.156 | 4.659 | 4.772 |
| Total debt | 14.855 | 15.902 | 16.414 | 16.661 | 4.156 | 4.659 | 4.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2007 | — | — |
JH Management | Management | 2006 | — | — |
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GEMAJA A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Jansen | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Revisionsfirmaet Stig Andersen statsautoriserede revisorer | Audit | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |