| Revenue | DKK 5,1M | -10% |
| EBITDA | DKK 2,3M | +364% |
| Net profit | DKK 1,7M | +785% |
| Total assets | DKK 6,8M | -20% |
| Equity | DKK 3,7M | +67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.425 | 7.717 | 5.737 | 7.707 | 8.127 | 7.516 | 9.587 | 5.622 | 5.057 |
| Staff expenses | -7.329 | -6.037 | -6.220 | -5.582 | -5.506 | -5.967 | -7.349 | -5.126 | -2.772 |
| EBITDA | 2.096 | 1.680 | -482 | 2.125 | 2.622 | 1.548 | 2.238 | 493 | 2.285 |
| Depreciation & amort. | -144 | -143 | -132 | -26 | -87 | -81 | -102 | -97 | -43 |
| EBIT | 1.952 | 1.537 | -615 | 2.099 | 2.535 | 1.467 | 2.136 | 396 | 2.243 |
| Net financials | -227 | -98 | -110 | -143 | -189 | -204 | -193 | -155 | -120 |
| Profit before tax | 1.725 | 1.439 | -725 | 1.956 | 2.346 | 1.264 | 1.943 | 241 | 2.122 |
| Tax | 443 | 360 | -240 | 372 | 622 | 284 | 428 | 54 | 468 |
| Net profit | 1.282 | 1.079 | -484 | 1.583 | 1.723 | 980 | 1.515 | 187 | 1.655 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.214 | 7.938 | 7.004 | 10.502 | 14.020 | 11.758 | 9.690 | 8.460 | 6.800 |
| Equity | 1.000 | 1.000 | 516 | 2.099 | 3.822 | 2.980 | 3.515 | 2.187 | 3.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.276 | 144 | 0 | 36 | 1.713 |
| Short-term debt | 10.473 | 5.837 | 5.577 | 7.119 | 8.285 | 7.857 | 4.970 | 4.991 | 1.432 |
| Total debt | 10.473 | 5.837 | 5.577 | 7.119 | 9.561 | 8.001 | 4.970 | 5.027 | 3.145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2012 | — | — |
PJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D-G ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Michael Høj Søndergaard | Management | 0 companies |
| Palle Julius Jensen | Management | 0 companies |
| Jan Hansen | Chairman | 0 companies |
| Laurids Iversen | Board of Directors | 0 companies |
| Jan Knudsen | Board of Directors | 0 companies |
| Henning Nørgaard | Board of Directors | 0 companies |