| Revenue | DKK 419,1M | +34% |
| EBITDA | DKK 7,3M | +64% |
| Net profit | DKK 5,9M | +71% |
| Total assets | DKK 299M | +41% |
| Equity | DKK 20,1M | +43% |
| Employees | 76 | — |
| Item | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 117.450 | 136.871 | 140.795 | 158.063 | 313.753 | 419.087 |
| Staff expenses | -79.413 | -99.707 | -100.458 | -115.768 | -104.971 | -112.510 |
| EBITDA | 2.658 | 6.152 | 6.179 | 7.011 | 4.446 | 7.283 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.658 | 6.152 | 6.179 | 7.011 | 4.446 | 7.283 |
| Net financials | -5.541 | 167 | 201 | 30 | 72 | -109 |
| Profit before tax | 5.170 | 6.658 | 6.380 | 7.041 | 4.517 | 7.173 |
| Tax | 1.450 | 1.848 | 1.664 | 1.684 | 1.063 | 1.250 |
| Net profit | 3.720 | 4.810 | 4.715 | 5.357 | 3.455 | 5.923 |
| Item | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 135.927 | 179.520 | 150.902 | 162.685 | 212.794 | 299.009 |
| Equity | 32.196 | 37.005 | 5.215 | 10.572 | 14.027 | 20.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 118.005 |
| Short-term debt | 103.571 | 142.515 | 145.687 | 152.113 | 198.766 | 160.944 |
| Total debt | 103.571 | 142.515 | 145.687 | 152.113 | 198.766 | 278.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 1995 | — | — |
ET | Audit | 1995 | — | — |
BK Management | Management | 1995 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
DJ Management | Management | 1997 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Elmar Aha | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Bo Knut Anders Loverfelt | Management | 0 companies |
| Shirley Ann Creed | Chief Executive Officer | 0 companies |
| Jürgen Weimann | Chief Executive Officer | 0 companies |
| David James Koch | Management | 0 companies |
| Jaromir Krnac | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Per Goran Magnusson | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Fiona Margaret Dibley | Board of Directors | 0 companies |
| Robert Linn Potts | Chairman | 0 companies |
| Janet Merritt Bawcom | Chairman | 0 companies |
| Denis Gerard Cashman | Board of Directors | 0 companies |
| Paul Thomas Dacier | Chairman | 0 companies |
| Maurice Joseph Barrett | Chairman | 0 companies |
| William J. Teuber, Jr. | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Gabriel Rohde | Board of Directors | 0 companies |