| Revenue | DKK 836K | +7% |
| EBITDA | DKK 211K | +171% |
| Net profit | DKK -59K | +82% |
| Total assets | DKK 30,5M | +0% |
| Equity | DKK 12,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 666 | 724 | 684 | 66 | 833 | 916 | 782 | 836 |
| Staff expenses | -503 | -497 | -575 | -350 | -101 | -0 | -704 | -624 |
| EBITDA | 163 | 227 | 109 | -283 | -7.975 | 816 | 78 | 211 |
| Depreciation & amort. | 146 | -146 | 146 | 146 | 146 | 146 | -279 | -133 |
| EBIT | 17 | 80 | -37 | -430 | -8.121 | 670 | -201 | 79 |
| Net financials | -247 | -168 | -138 | -303 | -379 | -361 | -248 | -155 |
| Profit before tax | -115 | -44 | 777 | -411 | -8.500 | 310 | -450 | -76 |
| Tax | 57 | 22 | 476 | 161 | 295 | 19 | -132 | -17 |
| Net profit | -172 | -66 | 301 | -572 | -8.795 | 290 | -318 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 27.819 | 27.314 | 30.149 | 30.059 | 21.444 | 33.494 | 30.475 | 30.471 |
| Equity | 10.755 | 10.542 | 11.804 | 11.335 | 3.037 | 12.434 | 12.156 | 12.201 |
| Long-term debt | 11.902 | 11.902 | 11.902 | 11.948 | 11.948 | 11.948 | 11.948 | 11.948 |
| Short-term debt | 1.624 | 1.404 | 3.182 | 3.646 | 3.398 | 3.464 | 844 | 782 |
| Total debt | 13.526 | 13.306 | 15.084 | 15.594 | 15.346 | 15.412 | 12.792 | 12.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 1972 | — | — |
JB Audit | Audit | 2002 | — | — |
DH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1972 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Otto Laursen | Audit | 0 companies |
| Jimmy Bergøe | Audit | 0 companies |
| Dannie Heinrich Nørbrand | Management | 0 companies |
| Anders Peter Garde | Board of Directors | 0 companies |
| Henrik Præstrud | Board of Directors | 0 companies |
| Sys Nyholm Smith | Board of Directors | 0 companies |
| Marc du Plessis de Richelieu | Board of Directors | 0 companies |