| Revenue | DKK -112K | -231% |
| EBITDA | DKK -86K | -226% |
| Net profit | DKK -250K | -113% |
| Total assets | DKK 1,9M | -58% |
| Equity | DKK -352K | -246% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 32.080 | 33.668 | 36.460 | 32.198 | 17.313 | 86 | -112 |
| Staff expenses | -24.940 | -26.234 | -28.258 | -26.706 | -19.422 | -0 | -26 |
| EBITDA | 7.140 | 7.434 | 8.202 | 5.492 | -17.254 | 68 | -86 |
| Depreciation & amort. | -3.702 | -3.777 | -3.778 | -3.841 | -3.612 | -11 | -0 |
| EBIT | 3.438 | 3.657 | 4.424 | 1.651 | -20.866 | 57 | -86 |
| Net financials | -2.911 | -2.640 | -2.424 | -2.214 | -1.783 | 1.905 | -164 |
| Profit before tax | 527 | 1.017 | 2.000 | -563 | -22.649 | 1.962 | -250 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 527 | 1.017 | 2.000 | -563 | -22.649 | 1.962 | -250 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 61.934 | 62.350 | 66.839 | 56.065 | 30.048 | 4.365 | 1.853 |
| Equity | 1.882 | 2.899 | 4.899 | 4.336 | -5.814 | -102 | -352 |
| Long-term debt | 31.659 | 26.507 | 24.447 | 19.972 | 9.044 | 2.946 | 1.342 |
| Short-term debt | 28.393 | 32.945 | 37.494 | 31.757 | 26.817 | 1.521 | 863 |
| Total debt | 60.052 | 59.451 | 61.941 | 51.730 | 35.861 | 4.467 | 2.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2013 | — | — |
DB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANPARTSSELSKABET NEXT, ESBJERG | Company | 15.0% | 15.0% | 2017 |
ADVOKATANPARTSSELSKABET DAN B. LARSEN HOLDING | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2017 | |
ADVOKATANPARTSSELSKABET KLAUS K. KJÆR HOLDING | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Klaus Kisum Kjær | Board of Directors | 0 companies |