| Revenue | DKK 76,9M | +3% |
| EBITDA | DKK 4,2M | +67% |
| Net profit | DKK 3,3M | +68% |
| Total assets | DKK 49,2M | +13% |
| Equity | DKK 22,5M | +17% |
| Employees | 51 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 42.438 | 55.978 | 82.322 | 74.711 | 76.885 |
| Staff expenses | -10.872 | -14.016 | -0 | -0 | -0 |
| EBITDA | 758 | 1.722 | 8.379 | 2.530 | 4.214 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 758 | 1.722 | 8.379 | 2.530 | 4.214 |
| Net financials | 30 | 73 | -17 | -50 | -16 |
| Profit before tax | 1.199 | 3.495 | 8.362 | 2.480 | 4.198 |
| Tax | 292 | 819 | 1.957 | 536 | 928 |
| Net profit | 907 | 2.676 | 6.405 | 1.944 | 3.270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 19.729 | 23.971 | 36.183 | 43.723 | 49.215 |
| Equity | 8.159 | 10.835 | 17.240 | 19.184 | 22.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.473 | 10.279 | 16.627 | 11.415 | 22.503 |
| Total debt | 9.473 | 10.279 | 16.627 | 23.598 | 22.503 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
ET | Audit | 1996 – 1996 |
KC Management | Management | 2007 – 2011 |
LM Chief Executive Officer | Chief Executive Officer | 2011 – 2017 |
JJ Management | Management | 1996 – 2007 |
| Audit | 1996 – 2007 | |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2003 – 2007 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 2007 – 2017 | |
| Chairman | 2009 – 2017 | |
| Chairman | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kjeld Christensen | Management | 0 companies |
| Lars Mildahl Christrup | Chief Executive Officer | 0 companies |
| Jørgen Johannes Kjelsmark | Management | 0 companies |
| Revisionsfirmaet Villy Pedersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lise Lotte Gottlieb Kjelsmark | Chairman | 0 companies |
| Bøje Ernst Nielsen | Board of Directors | 0 companies |
| Michael Sloth Højgaard | Board of Directors | 0 companies |
| Torben Kjelsmark | Board of Directors | 0 companies |
| Ebbe Malte Iversen | Board of Directors | 0 companies |
| Bjørn Horne Krarup | Chairman | 0 companies |
| Mads Erik Wiberg | Chairman | 0 companies |