| Revenue | DKK -421K | -70% |
| EBITDA | DKK -745K | +58% |
| Net profit | DKK -566K | -126% |
| Total assets | DKK 3,4M | +7% |
| Equity | DKK 818K | -41% |
| Employees | 20 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 4.127 | 6.947 | -2.510 | -1.411 | -421 |
| Staff expenses | -10.453 | -9.883 | -6.585 | -344 | -324 |
| EBITDA | -6.327 | -3.228 | -9.096 | -1.755 | -745 |
| Depreciation & amort. | -1.552 | -1.533 | -1.930 | -0 | -0 |
| EBIT | -7.879 | -4.761 | -11.026 | -1.755 | -745 |
| Net financials | 6.180 | 23.744 | 27.796 | 3.563 | 15 |
| Profit before tax | 1.998 | 18.983 | 16.770 | 1.808 | -729 |
| Tax | 1.849 | -1.120 | -2.659 | -379 | -163 |
| Net profit | 149 | 20.103 | 19.430 | 2.187 | -566 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 29.245 | 36.166 | 92.935 | 3.152 | 3.378 |
| Equity | 11.750 | 31.854 | 31.180 | 1.384 | 818 |
| Long-term debt | 199 | 171 | 132 | 0 | 0 |
| Short-term debt | 16.836 | 3.777 | 61.267 | 1.768 | 1.935 |
| Total debt | 17.035 | 3.948 | 61.399 | 1.768 | 1.935 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
ML Management | Management | 1982 – 1997 |
CM Management | Management | 2016 – 2017 |
GJ Audit | Audit | 1982 – 1989 |
HS | Audit | 1982 – 1989 |
HK Audit | Audit | 1997 – 2017 |
LB Unofficial title | Unofficial title | 2019 – 2020 |
| Audit | 1994 – 1997 | |
NC Unofficial title | Unofficial title | 2020 – 2021 |
JC Unofficial title | Unofficial title | 2017 – 2019 |
SP Management | Management | 1997 – 2017 |
MR Management | Management | 1982 – 1989 |
TM Unofficial title | Unofficial title | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 1997 – 2010 | |
| Board of Directors | 1997 – 2001 | |
| Board of Directors | 2003 – 2010 | |
| Board of Directors | 1982 – 1994 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2004 – 2008 | |
| Board of Directors | 1982 – 1990 | |
| Board of Directors | 1982 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Lykke Nielsen | Management | 0 companies |
| Christian Møller Kerstens | Management | 0 companies |
| Grethe Jensen | Audit | 0 companies |
| Hans Sonnichsen Thomsen | Audit | 0 companies |
| Henning Kovsted | Audit | 0 companies |
| Lars Bunch | Unofficial title | 0 companies |
| Karen Margrethe Hauge Andresen | Audit | 0 companies |
| Nicolai Christen Dyhr | Unofficial title | 0 companies |
| Jacob Christensen | Unofficial title | 0 companies |
| Stig Pedersen | Management | 0 companies |
| Mads Rugholm | Management | 0 companies |
| Troels Mørch Tuxen | Unofficial title | 0 companies |
| Finn Almind Kristiansen | Board of Directors | 0 companies |
| Harke Heinrich Bahnsen | Board of Directors | 0 companies |
| Torben Linnemann Hansen | Board of Directors | 0 companies |
| Finn Helmuth Jørgensen | Board of Directors | 0 companies |
| Carsten Juul Carlsen | Board of Directors | 0 companies |
| Anders Højlund | Board of Directors | 0 companies |
| Anders Netschajew Damgaard | Board of Directors | 0 companies |
| Flemming Bruun Sørensen | Board of Directors | 0 companies |
| Søren Nitschke | Board of Directors | 0 companies |