| Revenue | DKK 11,8M | +14% |
| EBITDA | DKK 5,1M | +108% |
| Net profit | DKK 2,7M | +211% |
| Total assets | DKK 20M | +14% |
| Equity | DKK 5,3M | +69% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.535 | 7.606 | 6.285 | 9.045 | 15.104 | 14.638 | 11.457 | 10.390 | 11.819 |
| Staff expenses | -7.641 | -6.145 | -6.113 | -8.038 | -7.405 | -10.123 | -8.681 | -7.955 | -6.745 |
| EBITDA | 894 | 1.461 | 172 | 1.007 | 7.699 | 4.515 | 2.776 | 2.434 | 5.074 |
| Depreciation & amort. | -56 | -28 | -53 | -239 | -1.055 | -1.245 | -1.285 | -1.236 | -2.113 |
| EBIT | 838 | 1.433 | 119 | 768 | 6.644 | 3.269 | 1.491 | 1.198 | 2.961 |
| Net financials | -446 | -364 | -351 | -369 | -572 | -249 | -165 | -91 | 384 |
| Profit before tax | 592 | 1.068 | -231 | 399 | 6.072 | 3.020 | 1.326 | 1.107 | 3.345 |
| Tax | 100 | -0 | -324 | -18 | 993 | 710 | 293 | 244 | 662 |
| Net profit | 492 | 1.068 | 93 | 418 | 5.079 | 2.310 | 1.033 | 863 | 2.683 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.114 | 4.037 | 5.066 | 4.476 | 14.999 | 12.599 | 16.416 | 17.563 | 19.981 |
| Equity | -6.715 | -5.647 | -5.554 | -5.137 | 942 | 3.252 | 3.285 | 3.148 | 5.331 |
| Long-term debt | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 421 |
| Short-term debt | 8.829 | 9.684 | 10.620 | 9.613 | 13.988 | 8.297 | 11.952 | 13.056 | 14.143 |
| Total debt | 9.829 | 9.684 | 10.620 | 9.613 | 13.988 | 8.297 | 11.952 | 13.327 | 14.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 1997 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
TH Management | Management | 2012 | — | — |
JA Management | Management | 2011 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONSIT GRUPPEN ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thomas Godsk | Management | 0 companies |
| Claes Stig Ruø Jensen | Chief Executive Officer | 0 companies |
| Tom Henrik Jensen | Management | 0 companies |
| Jan Abildgaard | Management | 0 companies |
| Morten Viggo Skovby | Chief Executive Officer | 0 companies |
| Lars Dahl Ekner | Chairman | 0 companies |
| Per Erland | Chairman | 0 companies |
| Erik Lorenz Petersen | Board of Directors | 0 companies |
| John Sejer Nielsen | Board of Directors | 0 companies |
| Marianne Grønlund Nørskov | Board of Directors | 0 companies |
| Søren Jonas Bruun | Board of Directors | 0 companies |