| Revenue | DKK 62K | -72% |
| EBITDA | DKK -111K | +26% |
| Net profit | DKK -160K | -22% |
| Total assets | DKK 38K | -84% |
| Equity | DKK -75K | -188% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.732 | 1.456 | 1.608 | 1.218 | 1.230 | 936 | 446 | 222 | 62 |
| Staff expenses | -1.588 | -1.604 | -1.465 | -826 | -826 | -539 | -420 | -372 | -173 |
| EBITDA | 138 | -172 | 123 | 392 | 152 | 131 | 26 | -150 | -111 |
| Depreciation & amort. | -0 | -0 | -0 | -25 | -19 | -18 | -22 | -14 | -8 |
| EBIT | 138 | -172 | 123 | 366 | 133 | 113 | 4 | -164 | -119 |
| Net financials | -6 | -12 | -15 | -14 | -1 | -2 | -2 | -4 | -0 |
| Profit before tax | 133 | -184 | 107 | 352 | 132 | 111 | 2 | -167 | -119 |
| Tax | 36 | -43 | 29 | 83 | 31 | 24 | 2 | -36 | 41 |
| Net profit | 97 | -141 | 79 | 268 | 101 | 87 | 0 | -131 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 938 | 914 | 828 | 716 | 661 | 582 | 438 | 232 | 38 |
| Equity | — | 160 | 239 | 328 | 429 | 296 | 216 | 85 | -75 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 623 | 754 | 589 | 388 | 232 | 287 | 222 | 147 | 113 |
| Total debt | 623 | 754 | 589 | 388 | 232 | 287 | 222 | 147 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A8 HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Malund Thomsen | Chief Executive Officer | 0 companies |
| Jesper Brink | Management | 0 companies |
| Helle Janderup Jensen | Board of Directors | 0 companies |
| Jens Hansen | Board of Directors | 0 companies |
| John Erik Aarsøe | Board of Directors | 0 companies |