| Revenue | DKK 8,1M | -6% |
| EBITDA | DKK -129K | -167% |
| Net profit | DKK -292K | -884% |
| Total assets | DKK 1,4M | -11% |
| Equity | DKK 527K | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 6.811 | 6.829 | 7.103 | 7.537 | 8.527 | 8.630 | 8.098 |
| Staff expenses | -2.848 | -2.655 | -2.750 | -2.917 | -3.084 | -3.349 | -3.334 |
| EBITDA | 220 | 180 | 306 | 312 | 425 | 194 | -129 |
| Depreciation & amort. | -411 | -145 | -145 | -121 | -96 | -152 | -152 |
| EBIT | -190 | 35 | 161 | 191 | 329 | 42 | -281 |
| Net financials | -52 | -35 | -26 | -33 | -4 | -5 | -11 |
| Profit before tax | -242 | -0 | 135 | 158 | 325 | 37 | -292 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -242 | -0 | 135 | 158 | 325 | 37 | -292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.319 | 1.096 | 1.086 | 1.489 | 1.798 | 1.561 | 1.397 |
| Equity | 401 | 401 | 536 | 596 | 821 | 819 | 527 |
| Long-term debt | 290 | 119 | 0 | 311 | 238 | 181 | 112 |
| Short-term debt | 628 | 577 | 549 | 582 | 739 | 561 | 758 |
| Total debt | 918 | 696 | 549 | 893 | 977 | 742 | 870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — | |
OL Management | Management | 1984 | — | — |
JW Management | Management | 1984 | — | — |
LB Audit | Audit | 2005 | — | — |
FV Management | Management | 1984 | — | — |
OS Audit | Audit | 1984 | — | — |
OH Audit | Audit | 1984 | — | — |
NP Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet O. Spang Thomsen | Audit | 0 companies |
| Ole Lentz | Management | 0 companies |
| Jan Weibel | Management | 0 companies |
| Leif Bjørn | Audit | 0 companies |
| Flemming Valdemar Ekstrøm | Management | 0 companies |
| Olav Spang-Thomsen | Audit | 0 companies |
| Ole Henrik Sørensen | Audit | 0 companies |
| Niels Peter Olaf Buck | Management | 0 companies |
| Karen Tolstrup Pind | Board of Directors | 0 companies |
| Lotte Ekstrøm Petersen | Board of Directors | 0 companies |
| Lars Feddersen | Board of Directors | 0 companies |