| Revenue | DKK 2,4M | +50% |
| EBITDA | DKK 382K | +178% |
| Net profit | DKK 177K | +137% |
| Total assets | DKK 3,2M | -12% |
| Equity | DKK 413K | +75% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.112 | 1.619 | 2.553 | 1.638 | 1.837 | 1.845 | 1.601 | 2.402 |
| Staff expenses | -1.970 | -2.023 | -2.196 | -2.237 | -2.187 | -2.092 | -2.095 | -2.019 |
| EBITDA | 142 | -404 | 357 | -599 | -350 | -247 | -491 | 382 |
| Depreciation & amort. | -21 | -21 | -21 | -21 | -14 | -0 | -0 | -0 |
| EBIT | 121 | -425 | 336 | -620 | -364 | -247 | -491 | 382 |
| Net financials | -22 | -73 | -104 | -109 | -146 | 84 | -54 | -183 |
| Profit before tax | 99 | -498 | 233 | -729 | -510 | -163 | -545 | 199 |
| Tax | 27 | -26 | 54 | -155 | 348 | -0 | -72 | 23 |
| Net profit | 72 | -472 | 178 | -573 | -857 | -163 | -473 | 177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.155 | 3.401 | 3.472 | 3.595 | 3.118 | 3.073 | 3.631 | 3.212 |
| Equity | 2.096 | 1.624 | 1.803 | 1.229 | 372 | 710 | 237 | 413 |
| Long-term debt | 1.656 | 691 | 1.741 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.059 | 1.777 | 1.669 | 2.366 | 2.746 | 2.364 | 3.394 | 2.799 |
| Total debt | 2.059 | 1.777 | 1.669 | 2.366 | 2.746 | 2.364 | 3.394 | 2.799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 1986 | — | — |
KA Management | Management | 1986 | — | — |
AA Management | Management | 1986 | — | — |
JB Audit | Audit | 1986 | — | — |
JN Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Joseph Reilly | Management | 0 companies |
| Katarina Axelsdotter Hansen | Management | 0 companies |
| Adil Abd Al-Kadir Al-Kassim | Management | 0 companies |
| John Barrett | Audit | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Lars Hovgaard | Board of Directors | 0 companies |
| Ulla Daneved | Board of Directors | 0 companies |
| Peter Clemmensen | Board of Directors | 0 companies |
| Stuart Beaumont Palmer | Board of Directors | 0 companies |
| Jan Schouenborg Dombernowsky | Board of Directors | 0 companies |
| Michael Jacobsen | Board of Directors | 0 companies |
| Harold Shoenfeld | Chairman | 0 companies |
| Søren Brandt | Board of Directors | 0 companies |
| Otto Frederik Spliid | Board of Directors | 0 companies |
| Norman Shoenfeld | Chairman | 0 companies |