| Revenue | DKK 627K | +139% |
| EBITDA | DKK -110K | -347% |
| Net profit | DKK -154K | -118% |
| Total assets | DKK 3,7M | -35% |
| Equity | DKK 2,3M | -45% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 383 | 136 | 174 | 256 | 11 | 263 | 627 |
| Staff expenses | -525 | -587 | -631 | -722 | -687 | -604 | -737 |
| EBITDA | -142 | -450 | -457 | -466 | -676 | -25 | -110 |
| Depreciation & amort. | -167 | -167 | -125 | -58 | -58 | 158 | -127 |
| EBIT | -309 | -618 | -582 | -524 | -734 | -183 | -237 |
| Net financials | 712 | 883 | 521 | 292 | -19 | 1.044 | 83 |
| Profit before tax | 403 | 265 | -61 | -232 | -753 | 861 | -154 |
| Tax | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
| Net profit | 403 | 265 | -61 | -234 | -753 | 861 | -154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.553 | 10.068 | 9.863 | 7.965 | 5.061 | 5.667 | 3.701 |
| Equity | 7.479 | 7.648 | 7.488 | 7.154 | 3.300 | 4.160 | 2.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.073 | 2.420 | 2.374 | 811 | 1.761 | 1.507 | 1.431 |
| Total debt | 1.073 | 2.420 | 2.374 | 811 | 1.761 | 1.507 | 1.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VO | Audit | 1969 | — | — |
TO Audit | Audit | 1994 | — | — |
FO Deputy | Deputy | 1969 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1969 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 1969 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1969 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Ole Ravn Jørgensen | Audit | 0 companies |
| Torben Oxbøll | Audit | 0 companies |
| Finn Ove Fruensgaard | Deputy | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |
| Henrik Jørgen Edvard Bræmer | Board of Directors | 0 companies |
| Jette Kolls Johansen | Board of Directors | 0 companies |
| Hanne Nørregård Nielsen | Chairman | 0 companies |
| Niels Erik Qvist Krüger | Board of Directors | 0 companies |
| Michael Willaume Andersen | Board of Directors | 0 companies |