| Revenue | DKK 6,8M | -38% |
| EBITDA | DKK -3,8M | -247% |
| Net profit | DKK -4,4M | -481% |
| Total assets | DKK 33,1M | -37% |
| Equity | DKK 18,2M | -26% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 236.679 | 182.625 | 123.334 | 11.111 | 11.050 | 6.807 |
| Staff expenses | -160.242 | -116.419 | -89.131 | -70.148 | -84.310 | -62.482 |
| EBITDA | -3.049 | 6.702 | 2.823 | 2.150 | 2.581 | -3.794 |
| Depreciation & amort. | -3 | -6 | -13 | -13 | -13 | -16 |
| EBIT | -3.052 | 6.696 | 2.810 | 2.137 | 2.569 | -3.811 |
| Net financials | -3.785 | -3.419 | -296 | -11.676 | -2.712 | -454 |
| Profit before tax | -975 | 5.231 | 4.047 | -9.539 | -143 | -4.265 |
| Tax | -322 | 2.013 | -96 | 2.041 | 619 | 159 |
| Net profit | -652 | 3.218 | 4.143 | -11.580 | -762 | -4.424 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 85.336 | 74.717 | 63.392 | 50.965 | 52.274 | 33.101 |
| Equity | 34.706 | 37.924 | 42.067 | 27.086 | 24.371 | 18.154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50.630 | 36.792 | 21.325 | 23.880 | 27.902 | 14.948 |
| Total debt | 50.630 | 36.792 | 21.325 | 23.880 | 27.902 | 14.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2013 | — | — |
IB Unofficial title | Unofficial title | 2019 | — | — |
TO Management | Management | 2018 | — | — |
ST Unofficial title | Unofficial title | 2019 | — | — |
OW Management | Management | 1982 | — | — |
JA Deputy | Deputy | 2018 | — | — |
TE Management | Management | 2003 | — | — |
ÅV Management | Management | 2011 | — | — |
AG Deputy | Deputy | 2018 | — | — |
OM Management | Management | 1999 | — | — |
RA Management | Management | 1998 | — | — |
OH Management | Management | 1996 | — | — |
TP Management | Management | 2015 | — | — |
| Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1982 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 1982 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Deputy Chairman | 1998 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2014 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Inge Sjøen | Management | 0 companies |
| Ivar Bjørøen | Unofficial title | 0 companies |
| Torfinn Oftedal | Management | 0 companies |
| Søren Tonnesen | Unofficial title | 0 companies |
| Olav Wathne | Management | 0 companies |
| Jon Aksel Svensson | Deputy | 0 companies |
| Thore Erlandsen | Management | 0 companies |
| Åge Velle | Management | 0 companies |
| Alf Gunnar Tollaksen | Deputy | 0 companies |
| Olav Magne Kvamme | Management | 0 companies |
| Rolf Aanestad | Management | 0 companies |
| Ove Henry Idsøe | Management | 0 companies |
| Tommy Palmholt | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Steen Gunner Brandi Brødbæk | Board of Directors | 0 companies |
| Jørgen Green-Petersen | Board of Directors | 0 companies |
| Trond Rønning | Deputy Chairman | 0 companies |
| Bjørn Sigmund Tollefsen | Chairman | 0 companies |
| Karl Olaf Nysterud | Chairman | 0 companies |
| Momir Repaja | Board of Directors | 0 companies |
| Mariann Salvesen | Chairman | 0 companies |
| Leif Johansen | Board of Directors | 0 companies |
| Bjørn Ove Skjeie | Board of Directors | 0 companies |
| Jan Steffen Skogseth | Deputy Chairman | 0 companies |
| Per Starheim | Deputy Chairman | 0 companies |
| Bjørn Blaker | Board of Directors | 0 companies |
| Bent Vester Rasmussen | Board of Directors | 0 companies |
| Niels Bo Andersen | Board of Directors | 0 companies |
| Axel Guldbrandt-Jensen | Board of Directors | 0 companies |
| Johannes Kromann Bie | Board of Directors | 0 companies |
| Sigbjørn Dagfinn Ellingsen | Board of Directors | 0 companies |
| Niels de Wolff | Board of Directors | 0 companies |
| Vibeke Vikse Johnsen | Chairman | 0 companies |
| Simen Heyerdahl-Larsen Ausland | Deputy Chairman | 0 companies |
| Harald Petter Rosnes | Chairman | 0 companies |
| Peter Tærø Nielsen | Board of Directors | 0 companies |
| Bjørn Tollefsen | Board of Directors | 0 companies |