| Revenue | DKK 4M | -10% |
| EBITDA | DKK -95K | -144% |
| Net profit | DKK -141K | -217% |
| Total assets | DKK 2,3M | -11% |
| Equity | DKK 1,7M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.947 | 4.972 | — | 5.835 | 5.546 | 4.454 | 4.016 |
| Staff expenses | -4.335 | -5.096 | -5.448 | -5.392 | -5.113 | -4.118 | -4.077 |
| EBITDA | 612 | -124 | -20 | 443 | 408 | 215 | -95 |
| Depreciation & amort. | -264 | -121 | -129 | -103 | -102 | -54 | -33 |
| EBIT | 348 | -244 | -149 | 340 | 305 | 161 | -128 |
| Net financials | -8 | -1 | -5 | -0 | -1 | -12 | -16 |
| Profit before tax | 340 | -245 | -155 | 340 | 304 | 149 | -144 |
| Tax | 53 | -57 | -22 | 67 | 84 | 29 | -3 |
| Net profit | 287 | -189 | -133 | 273 | 221 | 120 | -141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.879 | 2.439 | 2.705 | 2.697 | 2.559 | 2.553 | 2.282 |
| Equity | 1.988 | 1.702 | 1.471 | 1.744 | 1.910 | 1.926 | 1.680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 891 | 737 | 1.234 | 953 | 650 | 626 | 602 |
| Total debt | 891 | 737 | 1.234 | 953 | 650 | 626 | 602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Unofficial title | Unofficial title | 2021 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
BL Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Joakim de Meza Skjernov | Unofficial title | 0 companies |
| Niels Martin Ishøj Hansen | Chief Executive Officer | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |