| Revenue | DKK 2,6M | -20% |
| EBITDA | DKK 574K | +53% |
| Net profit | DKK 378K | +102% |
| Total assets | DKK 3,7M | +44% |
| Equity | DKK 1,1M | +20% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 3.649 | 3.735 | 4.230 | 3.189 | 2.555 |
| Staff expenses | -2.984 | -3.210 | -3.568 | -2.813 | -2.142 |
| EBITDA | 664 | 525 | 662 | 376 | 574 |
| Depreciation & amort. | -124 | -155 | -152 | -117 | 80 |
| EBIT | 541 | 370 | 510 | 258 | 494 |
| Net financials | 25 | -38 | 81 | -17 | -9 |
| Profit before tax | 565 | 332 | 591 | 241 | 485 |
| Tax | 137 | 78 | 141 | 55 | 107 |
| Net profit | 428 | 254 | 450 | 187 | 378 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 4.370 | 4.398 | 3.219 | 2.569 | 3.710 |
| Equity | 2.611 | 765 | 1.215 | 952 | 1.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 50 |
| Short-term debt | 1.733 | 3.620 | 1.994 | 1.612 | 2.454 |
| Total debt | 1.733 | 3.620 | 1.994 | 1.612 | 2.504 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PB Management | Management | 1991 – 1992 |
JH Management | Management | 1991 – 1991 |
JB Management | Management | 2019 – 2020 |
FK Audit | Audit | 1991 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 1991 – 2004 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2007 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Bang Severinsen | Management | 0 companies |
| Jørgen Henrik Christensen | Management | 0 companies |
| Jørgen Brix Kronborg | Management | 0 companies |
| Finn Korgaard | Audit | 0 companies |
| Steffen Dalsgaard | Board of Directors | 0 companies |
| Thomas Lønstrup Christensen | Board of Directors | 0 companies |
| Verner Marinus Christensen | Board of Directors | 0 companies |
| Jesper Emborg Sørensen | Board of Directors | 0 companies |
| Mette Skov | Chairman | 0 companies |
| Anne Mikkelsen | Board of Directors | 0 companies |
| Briddi Egsgaard | Board of Directors | 0 companies |