| Revenue | DKK 5,2M | -41% |
| EBITDA | DKK -2,3M | -282% |
| Net profit | DKK -3,4M | -364% |
| Total assets | DKK 12,1M | -13% |
| Equity | DKK -1,6M | -194% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 7.580 | 8.251 | 7.975 | 8.653 | 8.662 | 8.827 | 5.239 |
| Staff expenses | -7.639 | -7.048 | -7.256 | -7.169 | -7.080 | -7.561 | -7.537 |
| EBITDA | -58 | 1.203 | 719 | 1.485 | 1.582 | 1.266 | -2.298 |
| Depreciation & amort. | 1.255 | -1.268 | -1.296 | -1.010 | -1.109 | -796 | -831 |
| EBIT | -1.313 | -66 | -577 | 474 | 473 | 470 | -3.129 |
| Net financials | -582 | -440 | -369 | -386 | -351 | -446 | -519 |
| Profit before tax | -1.895 | -506 | -946 | 88 | 122 | 24 | -3.648 |
| Tax | -281 | -180 | 100 | -100 | -0 | -1.258 | -263 |
| Net profit | -1.613 | -326 | -1.046 | 188 | 122 | 1.282 | -3.385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 12.730 | 12.636 | 14.259 | 12.642 | 10.974 | 13.805 | 12.076 |
| Equity | 1.306 | 2.080 | 1.034 | 339 | 460 | 1.742 | -1.643 |
| Long-term debt | 5.487 | 3.890 | 7.287 | 5.680 | 5.500 | 5.403 | 4.175 |
| Short-term debt | 5.937 | 6.667 | 5.938 | 6.623 | 5.014 | 6.660 | 9.544 |
| Total debt | 11.424 | 10.556 | 13.225 | 12.303 | 10.514 | 12.063 | 13.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 1983 | — | — |
PM Management | Management | 1983 | — | — |
LB Management | Management | 1999 | — | — |
AC Management | Management | 1983 | — | — |
IM Management | Management | 2011 | — | — |
EH | Audit | 1983 | — | — |
PS Audit | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONESEAL HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
MINNA ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Lau Diderichsen | Management | 0 companies |
| Preben Michael Remark | Management | 0 companies |
| Lars Berenth Jensen | Management | 0 companies |
| Anders Christian Bilde-Sørensen | Management | 0 companies |
| Ida Myong Remark | Management | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |
| Poul Sørensen | Audit | 0 companies |
| Flemming Kragh Hansen | Board of Directors | 0 companies |
| Nina Elisabeth Remark | Board of Directors | 0 companies |
| Mogens Brent Petersen | Chairman | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Esben Bigaard | Board of Directors | 0 companies |
| Mads Anders Michael Berendt | Chairman | 0 companies |
| Henrik Elith Tiedemann | Chairman | 0 companies |