| Revenue | DKK 2,3M | -56% |
| EBITDA | DKK 261K | +2304% |
| Net profit | DKK 87K | +163% |
| Total assets | DKK 1,5M | -19% |
| Equity | DKK 1,1M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 4.957 | 7.277 | 5.370 | 6.384 | 5.253 | 2.287 |
| Staff expenses | -4.594 | -6.941 | -5.061 | -6.026 | -5.265 | -2.027 |
| EBITDA | 363 | 335 | 308 | 359 | -12 | 261 |
| Depreciation & amort. | 84 | -191 | -132 | -152 | -147 | -162 |
| EBIT | 279 | 144 | 176 | 207 | -159 | 99 |
| Net financials | 2 | 0 | -2 | -9 | -3 | -1 |
| Profit before tax | 281 | 145 | 174 | 198 | -162 | 98 |
| Tax | 125 | -11 | 49 | 52 | -24 | 11 |
| Net profit | 156 | 156 | 125 | 146 | -138 | 87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.823 | 4.408 | 3.475 | 3.054 | 1.917 | 1.547 |
| Equity | — | 1.719 | 1.688 | 1.375 | 1.112 | 1.121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.005 | 2.631 | 1.746 | 1.655 | 804 | 426 |
| Total debt | 2.005 | 2.631 | 1.746 | 1.655 | 804 | 426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2008 | — | — |
ST Unofficial title | Unofficial title | 2018 | — | — |
AG Audit | Audit | 2010 | — | — |
PH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2015 | |
SAPERE AUDE ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Reinholdt Christensen | Management | 0 companies |
| Søren Theilgaard | Unofficial title | 0 companies |
| Alfred Grinderslev | Audit | 0 companies |
| Per Harboe Ravn | Management | 0 companies |
| Jesper Rasmussen | Deputy Chairman | 0 companies |
| Søren Vasehus Madsen | Board of Directors | 0 companies |
| Lars Halling | Board of Directors | 0 companies |