| Revenue | DKK 4,4M | -33% |
| EBITDA | DKK 294K | -53% |
| Net profit | DKK 151K | +23% |
| Total assets | DKK 4,6M | -14% |
| Equity | DKK 2M | +8% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.845 | 1.613 | 1.990 | 2.102 | 2.096 | 4.403 | 6.514 | 4.370 |
| Staff expenses | -2.681 | -1.628 | -1.625 | -1.824 | -1.890 | -3.924 | -5.888 | -4.076 |
| EBITDA | 164 | -14 | 1.381 | 1.572 | 206 | 479 | 626 | 294 |
| Depreciation & amort. | -106 | -85 | -0 | -0 | -81 | -345 | -390 | -412 |
| EBIT | 58 | -99 | 1.381 | 1.572 | 125 | 134 | 236 | -118 |
| Net financials | -1 | -3 | 2 | -3 | -28 | -59 | -65 | 206 |
| Profit before tax | 57 | -102 | 315 | 261 | 97 | 75 | 171 | 89 |
| Tax | 24 | -21 | -94 | -69 | 28 | 25 | 48 | -62 |
| Net profit | 33 | -81 | 1.477 | 1.638 | 68 | 51 | 123 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.543 | 1.507 | 1.986 | 2.191 | 2.872 | 4.302 | 5.307 | 4.568 |
| Equity | 1.239 | 1.159 | 1.380 | 1.572 | 1.640 | 1.691 | 1.814 | 1.965 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 588 | 0 |
| Short-term debt | 303 | 348 | 606 | 619 | 1.232 | 2.599 | 3.434 | 2.599 |
| Total debt | 303 | 348 | 606 | 619 | 1.232 | 2.599 | 3.434 | 2.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
CA Management | Management | 2008 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anpartsselskabet 28.06.2021 | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Stryhn | Management | 0 companies |
| Christian Arent | Management | 0 companies |
| Jan Sander | Chief Executive Officer | 0 companies |
| Jimmi Schneider Weise Hellum | Board of Directors | 0 companies |
| Peter Kvetny | Board of Directors | 0 companies |
| Kent Jensen | Board of Directors | 0 companies |
| Svend Erik Christensen | Board of Directors | 0 companies |