| Revenue | DKK 75K | +29% |
| EBITDA | DKK 75K | +29% |
| Net profit | DKK -157K | +39% |
| Total assets | DKK 4M | -6% |
| Equity | DKK -292K | -117% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 388 | 440 | -113 | -60 | -675 | 58 | 75 |
| Staff expenses | -226 | -173 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -403 | -100 | -247 | -60 | -675 | 58 | 75 |
| Depreciation & amort. | -0 | -0 | -0 | -134 | -284 | -434 | -184 |
| EBIT | -403 | -100 | -247 | -194 | -959 | -376 | -109 |
| Net financials | -185 | -121 | -125 | -56 | -91 | -87 | -92 |
| Profit before tax | -588 | -221 | -372 | -249 | -1.049 | -463 | -201 |
| Tax | 6 | -65 | -131 | -116 | -114 | -207 | -44 |
| Net profit | -593 | -156 | -241 | -133 | -935 | -256 | -157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.538 | 5.330 | 6.077 | 5.593 | 4.845 | 4.248 | 4.003 |
| Equity | — | 1.464 | 1.222 | 1.057 | 122 | -134 | -292 |
| Long-term debt | 3.229 | 3.009 | 2.794 | 0 | 2.340 | 2.113 | 1.957 |
| Short-term debt | 848 | 909 | 1.124 | 1.145 | 1.677 | 1.769 | 1.882 |
| Total debt | 4.077 | 3.918 | 4.854 | 4.536 | 4.017 | 3.882 | 3.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 1983 | — | — |
SR Audit | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1983 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Center Revision | Audit | 0 companies |
| Steen Ribov | Audit | 0 companies |
| Mette Thorsbjerg Holst | Chairman | 0 companies |
| Johannes Thorsbjerg Holst | Chairman | 0 companies |
| Bente Liddy Holst | Board of Directors | 0 companies |
| Sisse Marie Thorsbjerg | Board of Directors | 0 companies |