| Revenue | DKK 64,2M | +8% |
| EBITDA | DKK 14,2M | +5% |
| Net profit | DKK 6,3M | -2% |
| Total assets | DKK 71,6M | +6% |
| Equity | DKK 50,6M | +3% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 33.805 | 49.130 | 51.267 | 59.545 | 64.247 |
| Staff expenses | -36.221 | -35.243 | -40.232 | -46.001 | -50.020 |
| EBITDA | -2.416 | 13.887 | 11.034 | 13.544 | 14.227 |
| Depreciation & amort. | -3.110 | -3.612 | -4.302 | -5.230 | -6.021 |
| EBIT | -5.526 | 10.276 | 6.732 | 8.314 | 8.205 |
| Net financials | -100 | -568 | -202 | -107 | -134 |
| Profit before tax | -5.626 | 9.708 | 6.529 | 8.207 | 8.071 |
| Tax | -2.122 | -80 | 1.444 | 1.801 | 1.779 |
| Net profit | -3.503 | 9.788 | 5.086 | 6.406 | 6.293 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 72.094 | 66.002 | 73.720 | 67.466 | 71.633 |
| Equity | 36.010 | 45.798 | 46.883 | 49.289 | 50.582 |
| Long-term debt | 0 | 0 | 0 | 198 | 143 |
| Short-term debt | 35.163 | 19.704 | 26.836 | 17.483 | 18.850 |
| Total debt | 35.163 | 19.704 | 26.836 | 17.680 | 18.993 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
OB Unofficial title | Unofficial title | 2007 – 2011 |
HB Unofficial title | Unofficial title | 2011 – 2019 |
JR Unofficial title | Unofficial title | 2005 – 2007 |
EK Unofficial title | Unofficial title | 2011 – 2015 |
KS Management | Management | 2012 – 2019 |
KS Management | Management | 1998 – 1998 |
NH Unofficial title | Unofficial title | 2007 – 2011 |
LO Management | Management | 2004 – 2005 |
RE Management | Management | 1998 – 2004 |
NS Chief Executive Officer | Chief Executive Officer | 2005 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2012 – 2019 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 1998 – 2004 | |
| Board of Directors | 1998 – 1998 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 1998 – 1998 | |
| Board of Directors | 2005 – 2019 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2007 – 2009 | |
| Chairman | 2004 – 2009 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2005 – 2019 | |
| Chairman | 2015 – 2019 | |
| Board of Directors | 2004 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Borg | Unofficial title | 0 companies |
| Henrik Brøbech Udsen | Unofficial title | 0 companies |
| Jonna Richter | Unofficial title | 0 companies |
| Erik Kristensen | Unofficial title | 0 companies |
| Karsten Sandal | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Niels Henrik Skov Pedersen | Unofficial title | 0 companies |
| Lars Ove Nordling | Management | 0 companies |
| Rolf Erik Börje Linnertz | Management | 0 companies |
| Niels Søndergaard-Pedersen | Chief Executive Officer | 0 companies |
| Knud Erik Lærkenfeldt Hansen | Board of Directors | 0 companies |
| Søren Bank Sørensen | Board of Directors | 0 companies |
| Ole Bregnhøj Fast | Board of Directors | 0 companies |
| Jan Erik Håkan Håkansson | Chairman | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Bo Fredrik Holst | Chairman | 0 companies |
| Jan-Erik Gunnar Svensson | Board of Directors | 0 companies |
| Lasse Heidenheim Høyer | Board of Directors | 0 companies |
| Anders Torbjörn Nilsson | Board of Directors | 0 companies |
| Hans Ronni Davidsson | Board of Directors | 0 companies |
| Bengt Olof Berg | Chairman | 0 companies |
| Jens Mortensen | Chairman | 0 companies |
| Freddy Juul Nielsen | Board of Directors | 0 companies |
| Preben Rosenkilde | Chairman | 0 companies |
| Roland Markus Karlsson | Board of Directors | 0 companies |