| Revenue | DKK 2,8M | -47% |
| EBITDA | DKK -2M | -697% |
| Net profit | DKK -3,1M | -348% |
| Total assets | DKK 14,1M | +2% |
| Equity | DKK 3,5M | -42% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 9.658 | 6.024 | 5.066 | 5.228 | 2.779 |
| Staff expenses | -10.300 | -9.889 | -7.740 | -4.852 | -4.708 |
| EBITDA | -658 | -4.057 | -2.732 | 330 | -1.972 |
| Depreciation & amort. | -877 | -1.363 | -991 | -963 | -930 |
| EBIT | -1.534 | -5.420 | -3.724 | -633 | -2.903 |
| Net financials | -431 | 634 | -818 | -246 | -221 |
| Profit before tax | -1.966 | -4.785 | -4.542 | -879 | -3.124 |
| Tax | -417 | -1.273 | -922 | -180 | 10 |
| Net profit | -1.548 | -3.512 | -3.620 | -699 | -3.134 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 19.160 | 29.019 | 17.804 | 13.786 | 14.057 |
| Equity | 7.760 | 15.857 | 6.837 | 6.138 | 3.540 |
| Long-term debt | 0 | 0 | 0 | 140 | 599 |
| Short-term debt | 11.401 | 13.162 | 10.797 | 7.508 | 9.918 |
| Total debt | 11.401 | 13.162 | 10.797 | 7.648 | 10.517 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
P | Audit | 1998 – 2005 |
KA Management | Management | 1971 – 1993 |
PE Management | Management | 1971 – 1998 |
HS Audit | Audit | 1971 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 1971 – 1999 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 1997 – 2004 | |
| Chairman | 2018 – 2022 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 1971 – 1993 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 1971 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Kurt Allan Sørensen | Management | 0 companies |
| Poul Erik Sørensen | Management | 0 companies |
| Hans Struck | Audit | 0 companies |
| Scythi Carla Kathrine Sørensen | Board of Directors | 0 companies |
| Nicky Thybo | Board of Directors | 0 companies |
| Per Buchwald | Board of Directors | 0 companies |
| Frank Thybo | Chairman | 0 companies |
| Michael Prasanjit Baruah | Chairman | 0 companies |
| Birthe Gudrun Holst | Board of Directors | 0 companies |
| Jan Frisenette | Board of Directors | 0 companies |
| Torbjørn Willy Jørgensen | Board of Directors | 0 companies |
| Ulrik Friis Dahl | Board of Directors | 0 companies |
| Anitta Lise Holdt | Board of Directors | 0 companies |