| Revenue | DKK 3,5M | +27% |
| EBITDA | DKK 138K | +20% |
| Net profit | DKK 105K | +21% |
| Total assets | DKK 1,2M | +20% |
| Equity | DKK 541K | +24% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.721 | 2.379 | 2.687 | 2.975 | 3.143 | 3.888 | 2.788 | 3.534 |
| Staff expenses | -2.601 | -2.278 | -2.576 | -2.857 | -3.016 | -3.741 | -2.673 | -3.396 |
| EBITDA | 120 | 100 | 111 | 118 | 127 | 147 | 115 | 138 |
| Depreciation & amort. | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 114 | 94 | 111 | 118 | 127 | 147 | 115 | 138 |
| Net financials | -3 | -0 | -0 | -0 | -1 | -1 | -2 | -2 |
| Profit before tax | 111 | 94 | 110 | 118 | 127 | 146 | 112 | 136 |
| Tax | 28 | 24 | 27 | 28 | 33 | 32 | 25 | 31 |
| Net profit | 83 | 70 | 83 | 90 | 94 | 114 | 87 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 905 | 887 | 962 | 1.116 | 853 | 1.185 | 1.003 | 1.202 |
| Equity | 398 | 469 | 552 | 142 | 236 | 349 | 436 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 |
| Short-term debt | 506 | 418 | 411 | 974 | 618 | 836 | 567 | 637 |
| Total debt | 506 | 418 | 411 | 974 | 618 | 836 | 567 | 661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1989 | — | — |
ES Management | Management | 2012 | — | — |
DR Management | Management | 1989 | — | — |
JA Management | Management | 2007 | — | — |
JC Management | Management | 2013 | — | — |
FL Audit | Audit | 1989 | — | — |
PH Management | Management | 1989 | — | — |
JE Management | Management | 2017 | — | — |
CM Management | Management | 2013 | — | — |
ML Management | Management | 1989 | — | — |
LC Management | Management | 2004 | — | — |
CJ Management | Management | 1998 | — | — |
SS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1989 | — | — | |
| Deputy Chairman | 1989 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Emma Susanna Grävare Nyvall | Management | 0 companies |
| Dan Rybak | Management | 0 companies |
| Jeanette Annika Yvonne Eklund | Management | 0 companies |
| John Cedergärdh | Management | 0 companies |
| Finn Lyngvig | Audit | 0 companies |
| Per Holst-Hansen | Management | 0 companies |
| John Erik Cedergårdh | Management | 0 companies |
| Camilla Maria Örnroth | Management | 0 companies |
| Michael Lieberkind Jensen | Management | 0 companies |
| Lars-Olof Christer Magnusson | Management | 0 companies |
| Carl Johan Thure Nordqvist | Management | 0 companies |
| Søren Stenkilde | Management | 0 companies |
| Svein Lunde | Board of Directors | 0 companies |
| Carina Ethel Susanne Bendz | Board of Directors | 0 companies |
| Kristina Birgitta Malmström | Board of Directors | 0 companies |
| David Wilhelm Bendz | Chairman | 0 companies |
| Helene Eva Madeleine Dering | Board of Directors | 0 companies |
| Lars B Magnusson | Chairman | 0 companies |
| Annika Eklund | Chairman | 0 companies |
| Carina Ethel Susanne Bendz | Board of Directors | 0 companies |
| Ethel Magnusson | Deputy Chairman | 0 companies |
| Madeleine Dering | Board of Directors | 0 companies |
| Gunilla Kristina Rittgård | Chairman | 0 companies |
| Eva Håård Hedin | Chairman | 0 companies |
| James Alexander Crimp | Board of Directors | 0 companies |
| Birthe Westersø Kruuse | Board of Directors | 0 companies |
| Lars Olof Magnuson | Deputy Chairman | 0 companies |
| John Erik Cedergärdh | Chairman | 0 companies |
| Madelene Magnusson | Board of Directors | 0 companies |