| Revenue | DKK 11,9M | -7% |
| EBITDA | DKK 156K | -88% |
| Net profit | DKK 7K | -99% |
| Total assets | DKK 3,4M | -26% |
| Equity | DKK 307K | -85% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 13.758 | 9.512 | 10.857 | 12.755 | 11.858 |
| Staff expenses | -13.426 | -9.054 | -10.143 | -11.384 | -11.701 |
| EBITDA | 311 | 458 | 713 | 1.281 | 156 |
| Depreciation & amort. | 95 | 69 | 47 | 55 | -60 |
| EBIT | 216 | 389 | 667 | 1.226 | 97 |
| Net financials | 28 | 15 | 19 | 18 | 6 |
| Profit before tax | 243 | 403 | 686 | 1.244 | 102 |
| Tax | 48 | 57 | 186 | 296 | 96 |
| Net profit | 195 | 347 | 500 | 948 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.817 | 3.212 | 3.956 | 4.587 | 3.388 |
| Equity | 1.213 | 1.459 | 1.659 | 2.107 | 307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.605 | 1.753 | 2.250 | 2.478 | 3.082 |
| Total debt | 2.605 | 1.753 | 2.250 | 2.478 | 3.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2016 | — | — |
AB Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AB HOLDING AF 2001 ApS | Company | 100.0% | 100.0% | 2000 |
CJM CONSULTING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Catja Winther | Management | 0 companies |
| Alice Bugge-Hansen | Management | 0 companies |
| Gert Steffensen | Board of Directors | 0 companies |
| Carl Johan Møller Madsen | Chairman | 0 companies |
| Sven Ipsen | Chairman | 0 companies |
| Anne Madsen | Board of Directors | 0 companies |
| Flemming Olsson | Board of Directors | 0 companies |
| Kirsten Leth | Chairman | 0 companies |