| Revenue | DKK 8,7M | +33% |
| EBITDA | DKK 846K | +20% |
| Net profit | DKK 513K | +19% |
| Total assets | DKK 4,3M | +11% |
| Equity | DKK 1,5M | +53% |
| Employees | 20 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6.101 | 1.375 | 4.402 | 6.521 | 8.652 |
| Staff expenses | -4.674 | -1.727 | -3.806 | -5.815 | -7.806 |
| EBITDA | 1.427 | -354 | 596 | 706 | 846 |
| Depreciation & amort. | 142 | -116 | 115 | 132 | -148 |
| EBIT | 1.285 | -470 | 481 | 574 | 698 |
| Net financials | -55 | -42 | -25 | -23 | -38 |
| Profit before tax | 1.230 | -513 | 456 | 551 | 660 |
| Tax | 308 | -124 | 109 | 122 | 147 |
| Net profit | 922 | -389 | 347 | 429 | 513 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.515 | 690 | 1.733 | 3.848 | 4.266 |
| Equity | 1.983 | 195 | 541 | 971 | 1.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.532 | 496 | 1.191 | 2.876 | 2.775 |
| Total debt | 1.532 | 496 | 1.191 | 2.876 | 2.775 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HC Management | Management | 1990 – 1990 |
OJ Management | Management | 1990 – 2014 |
MS Management | Management | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2014 – 2018 | |
| Board of Directors | 1990 – 2014 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 1990 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Ole Johansen | Management | 0 companies |
| Martin Skaarup Thomsen | Management | 0 companies |
| Sissel Sørlie Thygesen | Chairman | 0 companies |
| Jette Johansen | Board of Directors | 0 companies |
| Daniel Dolmer Pape | Board of Directors | 0 companies |
| Jørgen Henrik Christensen | Chairman | 0 companies |