| Revenue | DKK -427K | -102% |
| EBITDA | DKK -427K | -102% |
| Net profit | DKK -480K | -103% |
| Total assets | DKK 7,8M | -79% |
| Equity | DKK 7,1M | -81% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.659 | 2.379 | 2.406 | 2.781 | 2.250 | 2.376 | 19.826 | -427 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.457 | 2.379 | 2.063 | 2.983 | 2.316 | 2.376 | 19.826 | -427 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.457 | 2.379 | 2.063 | 2.983 | 2.316 | 2.376 | 19.826 | -427 |
| Net financials | -1.201 | -1.278 | -1.230 | -1.168 | -958 | -337 | -499 | -52 |
| Profit before tax | 1.256 | 841 | 833 | 1.815 | 1.358 | 2.040 | 19.327 | -480 |
| Tax | -0 | -0 | -35 | 290 | 226 | 300 | 3.133 | -0 |
| Net profit | 1.256 | 841 | 868 | 1.525 | 1.132 | 1.739 | 16.194 | -480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 52.904 | 50.654 | 49.560 | 49.145 | 48.984 | 48.948 | 37.599 | 7.808 |
| Equity | 16.991 | 15.018 | 15.886 | 18.461 | 19.593 | 21.332 | 36.746 | 7.147 |
| Long-term debt | 32.961 | 31.624 | 30.256 | 28.561 | 26.929 | 26.125 | 0 | 0 |
| Short-term debt | 2.952 | 4.011 | 3.418 | 1.833 | 2.172 | 928 | 853 | 661 |
| Total debt | 35.912 | 35.636 | 33.674 | 30.394 | 29.101 | 27.053 | 853 | 661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2007 | — | — |
CS Management | Management | 2009 | — | — |
ER Management | Management | 2008 | — | — |
NP Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SENNIEL ApS | Company | 10.0% | 10.0% | 2018 |
VILHELM INVEST A/S | Company | 20.0% | 20.0% | 2019 |
BACH ENTERPRISE II A/S | Company | 15.0% | 15.0% | 2007 |
E-ADMINISTRATION ApS | Company | 66.7% | 66.7% | 2020 |
EUS ENGHOLM HOLDING A/S | Company | 10.0% | 10.0% | 2019 |
| Individual | 10.0% | 10.0% | 2019 | |
ASX 2804 ApS | Company | 10.0% | 10.0% | 2015 |
CONTESSA ApS | Company | 5.0% | 5.0% | 2013 |
MGN INVEST ApS | Company | 5.0% | 5.0% | 2007 |
ABARIS HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Wernberg-Møller | Management | 0 companies |
| Carsten Skov-Aggerholm | Management | 0 companies |
| Erik Romvig Schou | Management | 0 companies |
| Niels Peder Singel Christensen | Management | 0 companies |
| Lasse Thorsen | Chairman | 0 companies |
| Jan Søren Poulsen | Chairman | 0 companies |
| Steen Kvolbæk Pedersen | Board of Directors | 0 companies |
| Jens Vilhelm Birkedal Balslev | Board of Directors | 0 companies |
| Finn Blaavand | Board of Directors | 0 companies |