| Revenue | DKK 18,9M | -35% |
| EBITDA | DKK -6,3M | -1003% |
| Net profit | DKK -7,4M | -651% |
| Total assets | DKK 40M | -2% |
| Equity | DKK 126K | -98% |
| Employees | 74 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 40.407 | 40.040 | 29.353 | 29.206 | 18.949 |
| Staff expenses | -37.402 | -37.389 | -33.646 | -28.512 | -25.218 |
| EBITDA | 3.004 | 2.651 | -4.293 | 694 | -6.269 |
| Depreciation & amort. | -1.808 | -1.547 | -1.361 | -1.104 | -686 |
| EBIT | 1.196 | 1.104 | -5.654 | -410 | -6.955 |
| Net financials | -26 | -131 | -293 | -664 | -790 |
| Profit before tax | 1.170 | 973 | -5.947 | -1.074 | -7.745 |
| Tax | 262 | 209 | -1.306 | -87 | -328 |
| Net profit | 909 | 764 | -4.641 | -987 | -7.417 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 43.567 | 43.792 | 37.304 | 40.803 | 40.033 |
| Equity | 12.409 | 13.173 | 8.532 | 7.545 | 126 |
| Long-term debt | 3.625 | 3.138 | 2.609 | 2.171 | 5.793 |
| Short-term debt | 25.596 | 26.251 | 26.163 | 31.086 | 34.115 |
| Total debt | 29.221 | 29.389 | 28.772 | 33.257 | 39.907 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
JB Management | Management | 1999 – 1999 |
PE Management | Management | 1999 – 2007 |
Rr | Audit | 1974 – 1994 |
NB Chief Executive Officer | Chief Executive Officer | 2007 – 2010 |
TV Management | Management | 2007 – 2022 |
KB Management | Management | 1974 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2007 – 2010 | |
| Board of Directors | 2007 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Brinck | Management | 0 companies |
| Poul Erik Looft | Management | 0 companies |
| Reg. revisor Arne Toft | Audit | 0 companies |
| Niels Brinck | Chief Executive Officer | 0 companies |
| Thomas Vestergaard Thomsen | Management | 0 companies |
| Kirsten Brinck | Management | 0 companies |
| Hans-Ole Jessen | Chairman | 0 companies |
| Flemming Kristensen | Board of Directors | 0 companies |