| Revenue | DKK 3,4M | -14% |
| EBITDA | DKK 842K | -22% |
| Net profit | DKK 573K | -15% |
| Total assets | DKK 3,9M | -11% |
| Equity | DKK 3M | +24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 3.220 | 4.005 | 3.498 | 3.949 | 3.389 |
| Staff expenses | -2.645 | -2.572 | -2.967 | -2.819 | -2.546 |
| EBITDA | 574 | 1.432 | 519 | 1.074 | 842 |
| Depreciation & amort. | 313 | 311 | -326 | -186 | -99 |
| EBIT | 261 | 1.122 | 193 | 888 | 744 |
| Net financials | -36 | -19 | -33 | -8 | -1 |
| Profit before tax | 226 | 1.103 | 160 | 880 | 742 |
| Tax | 61 | 280 | 31 | 202 | 169 |
| Net profit | 165 | 823 | 129 | 678 | 573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.675 | 4.284 | 3.270 | 4.389 | 3.924 |
| Equity | 1.740 | 2.411 | 1.719 | 2.396 | 2.970 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.804 | 1.640 | 1.381 | 1.851 | 830 |
| Total debt | 1.804 | 1.640 | 1.381 | 1.851 | 830 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
JM Management | Management | 1986 – 2017 |
JJ | Audit | 1986 – 1989 |
PM Management | Management | 1986 – 2017 |
JB Management | Management | 2017 – 2018 |
JM Management | Management | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 1986 – 2017 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 1986 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Madsen | Management | 0 companies |
| Jens Jørgen Kristiansen | Audit | 0 companies |
| Preben Madsen | Management | 0 companies |
| Jesper Bennike | Management | 0 companies |
| Jacob Madsen | Management | 0 companies |
| Jan Bennike | Board of Directors | 0 companies |
| Preben Krejberg Thomsen | Board of Directors | 0 companies |
| Jesper Holmen | Board of Directors | 0 companies |
| Jane Madsen | Board of Directors | 0 companies |
| Betty Madsen | Board of Directors | 0 companies |
| Lona Norup Madsen | Board of Directors | 0 companies |