| Revenue | DKK 1,5M | -61% |
| EBITDA | DKK -4,6M | -116% |
| Net profit | DKK -11,2M | -255% |
| Total assets | DKK 14,4M | -35% |
| Equity | DKK -10,2M | -1180% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 15.392 | 10.862 | 3.828 | 1.516 | 836 | 3.702 | 1.451 |
| Staff expenses | -12.809 | -12.486 | -10.741 | -6.564 | -5.744 | -5.852 | -6.087 |
| EBITDA | 2.583 | -1.624 | -6.912 | -5.844 | -4.948 | -2.151 | -4.636 |
| Depreciation & amort. | 1.547 | 948 | -605 | 9 | 92 | -873 | -1.023 |
| EBIT | 1.035 | -2.572 | -7.517 | -5.853 | -5.040 | -3.024 | -5.659 |
| Net financials | -854 | -774 | -448 | -60 | -47 | -143 | -2.101 |
| Profit before tax | 182 | -3.346 | -7.965 | -5.913 | -5.087 | -3.167 | -7.760 |
| Tax | 47 | -860 | -1.785 | -1.299 | -1.107 | -0 | 3.485 |
| Net profit | 135 | -2.486 | -6.180 | -4.614 | -3.980 | -3.167 | -11.245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 32.758 | 21.006 | 20.463 | 16.862 | 18.954 | 22.236 | 14.418 |
| Equity | 5.212 | 2.726 | 2.697 | 2.151 | 1.370 | -799 | -10.233 |
| Long-term debt | 449 | 245 | 0 | 0 | 1.401 | 1.153 | 864 |
| Short-term debt | 25.732 | 17.529 | 17.766 | 14.712 | 16.183 | 21.882 | 23.786 |
| Total debt | 26.180 | 17.774 | 17.766 | 14.712 | 17.584 | 23.035 | 24.651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 1998 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
EJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MV Audit | Audit | 1984 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AK Management | Management | 1984 | — | — |
NV Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bang Hansen | Management | 0 companies |
| Jens Peter Godsk Gudiksen | Chief Executive Officer | 0 companies |
| Erik Jul Nielsen | Chief Executive Officer | 0 companies |
| Magnus Vogt-Nielsen | Audit | 0 companies |
| Steen Agerbo Bødtker | Chief Executive Officer | 0 companies |
| Anette Kobbelgaard Andersen | Management | 0 companies |
| Niels Verner Mogens Vest | Chief Executive Officer | 0 companies |
| Brede Bjerke | Chief Executive Officer | 0 companies |
| Eva Hedegaard | Chief Executive Officer | 0 companies |
| Hans Petter Engelstad | Board of Directors | 0 companies |
| Henrik Choi Hang | Board of Directors | 0 companies |
| Carsten Kejlstrup Ottesen | Chairman | 0 companies |
| Poul Mortensen | Chairman | 0 companies |
| Heine Nissen Madsen | Chairman | 0 companies |
| Jens Aage Jensen | Board of Directors | 0 companies |
| Peter Krogh | Board of Directors | 0 companies |
| Karl Kristian Hansen | Board of Directors | 0 companies |
| Ulf Stig Mikael Palm Andersson | Chairman | 0 companies |
| Niels Erik Hedeager | Board of Directors | 0 companies |
| Robert Jiang Wu | Chairman | 0 companies |