| Revenue | DKK 73,6M | +369% |
| EBITDA | DKK 18,1M | +141% |
| Net profit | DKK 1,7M | -74% |
| Total assets | DKK 77,1M | -10% |
| Equity | DKK 56,5M | +124% |
| Employees | 64 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 11.040 | 14.329 | 5.525 | 15.710 | 73.631 |
| Staff expenses | -5.487 | -7.285 | -1.971 | -8.224 | -55.557 |
| EBITDA | 3.355 | 3.009 | 3.554 | 7.486 | 18.074 |
| Depreciation & amort. | -51 | -50 | -0 | -86 | -13.264 |
| EBIT | 3.304 | 2.959 | 3.554 | 7.400 | 4.810 |
| Net financials | -1.433 | -1.795 | -412 | 108 | -186 |
| Profit before tax | 1.871 | 1.164 | 3.142 | 7.252 | 4.624 |
| Tax | 301 | 374 | 1.102 | 652 | 2.940 |
| Net profit | 1.570 | 790 | 2.040 | 6.600 | 1.684 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 20.937 | 24.092 | 87.974 | 85.530 | 77.116 |
| Equity | 15.761 | 16.551 | 18.591 | 25.191 | 56.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.176 | 7.541 | 69.383 | 60.339 | 20.595 |
| Total debt | 5.176 | 7.541 | 69.383 | 60.339 | 20.595 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
NJ Management | Management | 1992 – 1999 |
CO Chief Executive Officer | Chief Executive Officer | 2006 – 2008 |
ET | Audit | 1992 – 1992 |
TH Chief Executive Officer | Chief Executive Officer | 2003 – 2006 |
NM Chief Executive Officer | Chief Executive Officer | 2008 – 2018 |
Dd Management | Management | 1999 – 2001 |
PE Management | Management | 1992 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 1992 – 1999 | |
| Board of Directors | 2006 – 2009 | |
| Chairman | 1992 – 1992 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2010 – 2017 | |
| Deputy Chairman | 2011 – 2018 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 1992 – 1992 | |
| Board of Directors | 1992 – 1993 | |
| Chairman | 2006 – 2010 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2009 – 2010 | |
| Chairman | 2003 – 2006 | |
| Board of Directors | 1992 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Individual | 100% | 100% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jespersen | Management | 0 companies |
| Carsten Olesen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Torben Hansen | Chief Executive Officer | 0 companies |
| Niels Mikael Jensen | Chief Executive Officer | 0 companies |
| Dominique de Gelis | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Jørgen Bornhøj | Board of Directors | 0 companies |
| Régis Henri Baudot | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| John Stacey | Chairman | 0 companies |
| Christa Elisabeth Andresky | Board of Directors | 0 companies |
| Todd Andrew Suko | Chairman | 0 companies |
| Frank Georg Donald Groth | Deputy Chairman | 0 companies |
| Marisa Brenda Iasenza | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Walter Goodman | Board of Directors | 0 companies |
| Edwin Charles Summers | Chairman | 0 companies |
| William Simons Palin | Board of Directors | 0 companies |
| Chester Farley Simon | Board of Directors | 0 companies |
| Kent Mørk | Chairman | 0 companies |
| Bernard Adolphe Andre Girod | Board of Directors | 0 companies |