| Revenue | DKK 11,5M | +74% |
| EBITDA | DKK 8M | +151% |
| Net profit | DKK 4,5M | +113% |
| Total assets | DKK 98,8M | +491% |
| Equity | DKK 21,3M | +538% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6.510 | 6.663 | 2.084 | 6.614 | 11.502 |
| Staff expenses | -2.769 | -2.879 | -3.355 | -3.406 | -3.456 |
| EBITDA | 3.742 | 3.784 | -1.270 | 3.208 | 8.047 |
| Depreciation & amort. | -223 | -222 | -210 | -143 | -1.387 |
| EBIT | 3.519 | 3.562 | -1.480 | 3.066 | 6.660 |
| Net financials | -675 | -605 | -347 | -404 | -909 |
| Profit before tax | 2.844 | 2.957 | -1.827 | 2.661 | 5.751 |
| Tax | -416 | 699 | -418 | 557 | 1.270 |
| Net profit | 3.260 | 2.258 | -1.409 | 2.104 | 4.481 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 12.083 | 16.861 | 14.754 | 16.732 | 98.823 |
| Equity | 377 | 2.635 | 1.226 | 3.330 | 21.259 |
| Long-term debt | 0 | 0 | 0 | 0 | 56.956 |
| Short-term debt | 11.706 | 14.226 | 13.528 | 13.402 | 19.983 |
| Total debt | 11.706 | 14.226 | 13.528 | 13.402 | 76.939 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
CL Management | Management | 2011 – 2013 |
AT Management | Management | 2010 – 2011 |
| Audit | 2005 – 2009 | |
JJ Management | Management | 2013 – 2017 |
OB Management | Management | 1993 – 2000 |
JR Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 1993 – 1997 | |
| Chairman | 2017 – 2018 | |
| Chairman | 2002 – 2005 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 1993 – 1995 | |
| Chairman | 2005 – 2005 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2011 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2005 – 2005 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 1993 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lund Thomsen | Management | 0 companies |
| Allan Thaarup Christensen | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Jonas Juhl Kristensen | Management | 0 companies |
| Ole Bjerremand Hansen | Management | 0 companies |
| Jan Rodenberg | Management | 0 companies |
| Dorthe Elsebeth Thomsen | Board of Directors | 0 companies |
| Gunnar Vestergaard | Board of Directors | 0 companies |
| Malthe Christoffer Holst | Chairman | 0 companies |
| Morten Beider | Chairman | 0 companies |
| Per Gerth Pedersen | Board of Directors | 0 companies |
| Svend Erik Dalsgaard Justesen | Chairman | 0 companies |
| Johannes Vagner Hansen | Chairman | 0 companies |
| Erling Bech Poulsen | Board of Directors | 0 companies |
| Carsten Lind Pedersen | Board of Directors | 0 companies |
| Karsten Vagner Dalby | Board of Directors | 0 companies |
| Kristian Maan Tokkesdal | Chairman | 0 companies |
| Jan Daugaard Pedersen | Board of Directors | 0 companies |
| Bo Søren Larsen | Board of Directors | 0 companies |
| Klaus Moltesen Ravn | Board of Directors | 0 companies |
| Erik Jantzen | Chairman | 0 companies |