| Revenue | DKK 5,8M | -23% |
| EBITDA | DKK -2,9M | -131% |
| Net profit | DKK -3,2M | -61% |
| Total assets | DKK 2,5M | -19% |
| Equity | DKK -6,5M | -98% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 7.263 | 10.294 | 6.614 | 7.536 | 5.834 |
| Staff expenses | -7.079 | -9.822 | -8.558 | -8.809 | -8.777 |
| EBITDA | 184 | 472 | -1.943 | -1.274 | -2.943 |
| Depreciation & amort. | 72 | -90 | -93 | -86 | -104 |
| EBIT | 113 | 382 | -2.036 | -1.360 | -3.047 |
| Net financials | -63 | 23 | -99 | -204 | -162 |
| Profit before tax | 50 | 405 | -2.135 | -1.564 | -3.209 |
| Tax | 11 | 96 | -470 | 432 | -0 |
| Net profit | 39 | 309 | -1.666 | -1.997 | -3.209 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 2.891 | 3.108 | 2.860 | 3.054 | 2.461 |
| Equity | 89 | 399 | -1.267 | -3.264 | -6.473 |
| Long-term debt | 0 | 301 | 0 | 0 | 414 |
| Short-term debt | 2.407 | 2.371 | 4.127 | 6.318 | 8.520 |
| Total debt | 2.802 | 2.672 | 4.127 | 6.318 | 8.934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2014 | — | — |
PS Management | Management | 2014 | — | — |
KS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJ JANSEN ApS | Company | 25.0% | 25.0% | 2017 |
PS HOLDING 2010 ApS | Company | 33.3% | 33.3% | 2014 |
Cogitec Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Sørensen | Management | 0 companies |
| Per Skouboe | Management | 0 companies |
| Kurt Sørensen | Management | 0 companies |
| Søren Mark Andersen | Chairman | 0 companies |