| Revenue | DKK 543K | +27% |
| EBITDA | DKK 92K | +584% |
| Net profit | DKK 57K | +216% |
| Total assets | DKK 1,5M | +10% |
| Equity | DKK 521K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 375 | 350 | 430 | 428 | 543 |
| Staff expenses | -410 | -469 | -469 | -430 | -432 |
| EBITDA | -35 | -119 | -64 | -19 | 92 |
| Depreciation & amort. | -0 | -0 | 28 | 21 | 26 |
| EBIT | -35 | -119 | -93 | -40 | 66 |
| Net financials | 25 | 39 | 11 | -10 | -8 |
| Profit before tax | -10 | -80 | -81 | -50 | 57 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10 | -80 | -81 | -50 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.034 | 866 | 1.528 | 1.377 | 1.508 |
| Equity | 944 | 775 | 604 | 464 | 521 |
| Long-term debt | 0 | 0 | 829 | 829 | 0 |
| Short-term debt | 90 | 91 | 95 | 84 | 987 |
| Total debt | 90 | 91 | 924 | 913 | 987 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
JM Management | Management | 1990 – 1995 |
HJ Management | Management | 1996 – 2000 |
PM Audit | Audit | 1990 – 1992 |
LØ Management | Management | 1990 – 1995 |
WE Management | Management | 1990 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 1990 – 1996 | |
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 1996 – 2007 | |
| Chairman | 1996 – 2007 | |
| Board of Directors | 2007 – 2017 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 1996 – 2004 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 2007 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Marius Johansen Schmidt | Management | 0 companies |
| Hans Jørgen Clausen | Management | 0 companies |
| Poul Madsen | Audit | 0 companies |
| Leif Østergaard | Management | 0 companies |
| Walther Erich Jodehl | Management | 0 companies |
| Gert Andersen | Board of Directors | 0 companies |
| Mogens Norlén | Board of Directors | 0 companies |
| Casper Friland Vindbjerg | Board of Directors | 0 companies |
| Ole Jørn Jensen | Board of Directors | 0 companies |
| Niels Clausen Christiansen | Board of Directors | 0 companies |
| Alexander Tychsen | Chairman | 0 companies |
| Carsten Rasmussen | Board of Directors | 0 companies |
| Erik Sønderskov | Board of Directors | 0 companies |
| Hans Georg Grønnebæk | Board of Directors | 0 companies |
| Anders Simonsen Clausen | Board of Directors | 0 companies |
| Flemming Jørgensen | Board of Directors | 0 companies |