| Revenue | DKK 4,8M | +14% |
| EBITDA | DKK 938K | +304% |
| Net profit | DKK 294K | +152% |
| Total assets | DKK 4,8M | +30% |
| Equity | DKK -316K | +48% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 6.837 | 5.901 | 5.541 | 5.495 | 5.580 | 4.217 | 4.825 |
| Staff expenses | -6.074 | -5.878 | -5.489 | -4.741 | -4.375 | -3.985 | -3.888 |
| EBITDA | 763 | 22 | 52 | 754 | 1.205 | 232 | 938 |
| Depreciation & amort. | -627 | -509 | -385 | -484 | -425 | -583 | -321 |
| EBIT | 136 | -486 | -333 | 271 | 780 | -351 | 617 |
| Net financials | -221 | -281 | -335 | -259 | -196 | -211 | -323 |
| Profit before tax | -85 | -768 | -668 | 12 | 584 | -562 | 294 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -85 | -768 | -668 | 12 | 584 | -562 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.772 | 4.832 | 6.131 | 4.269 | 4.395 | 3.727 | 4.849 |
| Equity | 792 | 24 | -644 | -632 | -49 | -611 | -316 |
| Long-term debt | 1.450 | 1.450 | 1.097 | 848 | 495 | 206 | 544 |
| Short-term debt | 3.530 | 3.358 | 5.678 | 4.054 | 3.948 | 4.131 | 4.621 |
| Total debt | 4.980 | 4.808 | 6.776 | 4.902 | 4.443 | 4.337 | 5.165 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2011 | |
NIELS FRANDSEN HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Frede Frandsen | Board of Directors | 0 companies |
| Hanne Birgitte Petersen | Board of Directors | 0 companies |