| Revenue | DKK 110K | -65% |
| EBITDA | DKK -326K | -187% |
| Net profit | DKK -799K | -48% |
| Total assets | DKK 1,2M | -36% |
| Equity | DKK 744K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -69 | 93 | 449 | 460 | 232 | 313 | 110 |
| Staff expenses | -564 | -495 | -380 | -377 | -497 | -475 | -452 |
| EBITDA | -633 | -402 | 69 | 83 | -646 | -114 | -326 |
| Depreciation & amort. | -31 | -25 | -19 | -136 | -543 | -543 | -543 |
| EBIT | -664 | -427 | 50 | -52 | -1.189 | -656 | -868 |
| Net financials | -6 | -4 | -45 | -73 | -39 | -34 | -5 |
| Profit before tax | -671 | -432 | 5 | -125 | -1.228 | -690 | -874 |
| Tax | -165 | -100 | -514 | 449 | -218 | -151 | -75 |
| Net profit | -505 | -331 | 520 | -574 | -1.010 | -539 | -799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 939 | 1.592 | 3.794 | 3.813 | 2.564 | 1.836 | 1.174 |
| Equity | 661 | 1.080 | 2.350 | 1.742 | 733 | 1.544 | 744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 277 | 512 | 1.444 | 1.887 | 1.713 | 290 | 430 |
| Total debt | 277 | 512 | 1.444 | 1.887 | 1.713 | 290 | 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHN RAASCHOU ApS | Company | 15.0% | 15.0% | 2014 |
SIMONSEN & WEEL A/S | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Raaschou | Chief Executive Officer | 0 companies |
| Erland Winterberg | Chairman | 0 companies |
| Nils Eyvind Hall Torgersen | Chairman | 0 companies |
| Rolf Henrik Bladt | Chairman | 0 companies |
| Torben Bjerring | Deputy Chairman | 0 companies |
| Michael Frank | Board of Directors | 0 companies |
| Lars Bo Svendsen | Board of Directors | 0 companies |