| Revenue | DKK 6,5M | -6% |
| EBITDA | DKK 624K | +138% |
| Net profit | DKK 7K | +100% |
| Total assets | DKK 7,4M | -45% |
| Equity | DKK 120K | -84% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 12.493 | 9.192 | 9.169 | 6.898 | 6.508 |
| Staff expenses | -8.895 | -10.366 | -9.225 | -8.521 | -5.851 |
| EBITDA | 2.112 | -1.335 | -67 | -1.623 | 624 |
| Depreciation & amort. | -280 | -277 | -162 | -700 | -480 |
| EBIT | 1.832 | -1.612 | -229 | -2.323 | 143 |
| Net financials | -340 | -338 | -301 | -447 | -136 |
| Profit before tax | 1.492 | -1.950 | -530 | -2.771 | 7 |
| Tax | 331 | -403 | -116 | -608 | -0 |
| Net profit | 1.161 | -1.547 | -414 | -2.162 | 7 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 17.678 | 16.428 | 14.885 | 13.428 | 7.436 |
| Equity | 5.058 | 3.311 | 2.897 | 735 | 120 |
| Long-term debt | 5.931 | 5.807 | 6.680 | 3.703 | 6.056 |
| Short-term debt | 9.499 | 10.213 | 8.146 | 8.991 | 3.684 |
| Total debt | 15.430 | 16.021 | 14.826 | 12.693 | 9.740 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
VM Management | Management | 2008 – 2021 |
LJ Management | Management | 2008 – 2019 |
ER Management | Management | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2021 – 2021 | |
| Chairman | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Vivian Marianne Christensen | Management | 0 companies |
| Lonnie Jensen | Management | 0 companies |
| Erasmus Robertus Hoetjes | Management | 0 companies |
| Hans Peter Rasmussen | Board of Directors | 0 companies |
| Henning Bøge Hvidtfeldt | Chairman | 0 companies |