| Revenue | DKK 9,7M | -11% |
| EBITDA | DKK 4,1M | -31% |
| Net profit | DKK 3,2M | -30% |
| Total assets | DKK 5,5M | -33% |
| Equity | DKK 2,2M | -55% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 5.382 | 6.531 | 6.609 | 6.649 | 10.973 | 9.729 |
| Staff expenses | -4.605 | -5.008 | -4.966 | -5.309 | -5.059 | -5.628 |
| EBITDA | 777 | 1.523 | 1.643 | 1.340 | 5.914 | 4.101 |
| Depreciation & amort. | -323 | -350 | -320 | -231 | -68 | -48 |
| EBIT | 454 | 1.173 | 1.323 | 1.109 | 5.846 | 4.053 |
| Net financials | 45 | 82 | 92 | 293 | -51 | 2 |
| Profit before tax | 499 | 1.255 | 1.415 | 1.401 | 5.795 | 4.055 |
| Tax | 130 | 325 | 364 | 339 | 1.284 | 904 |
| Net profit | 369 | 930 | 1.051 | 1.062 | 4.510 | 3.151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.555 | 6.012 | 6.821 | 4.539 | 8.205 | 5.538 |
| Equity | 2.736 | 3.666 | 3.617 | 598 | 4.740 | 2.151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.819 | 2.346 | 3.204 | 3.941 | 3.465 | 3.388 |
| Total debt | 1.819 | 2.346 | 3.204 | 3.941 | 3.465 | 3.388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 1999 | — | — |
HV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KS Audit | Audit | 1998 | — | — |
OB Management | Management | 1998 | — | — |
TB Management | Management | 2015 | — | — |
BA Management | Management | 2015 | — | — |
SF Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITM8 Holding A/S | Company | 100.0% | 100.0% | 2018 |
BAJ ApS | Company | 50.0% | 50.0% | 2015 |
TBØ ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Johanne Moesby | Management | 0 companies |
| Henrik Vestergaard Kastbjerg | Chief Executive Officer | 0 companies |
| Kristen Skjødt | Audit | 0 companies |
| Oluf Bagge Hjortlund | Management | 0 companies |
| Thomas Bech Østergaard | Management | 0 companies |
| Brian Andreas Johansen | Management | 0 companies |
| Søren Fuglsang-Christensen | Management | 0 companies |
| Kurt Rodtborg Lauritsen | Board of Directors | 0 companies |
| Niels Peder Østergaard | Board of Directors | 0 companies |
| Anne Bodil Østergaard | Board of Directors | 0 companies |
| Erik Bæk Moesby | Chairman | 0 companies |
| Anne Laura Johansen | Board of Directors | 0 companies |
| Lone Bech Østergaard | Chairman | 0 companies |
| Bjarne Damm Johansen | Board of Directors | 0 companies |
| Andreas Eli Johansen | Board of Directors | 0 companies |
| Peter Riishøj Hansen | Chairman | 0 companies |
| Finn Broer-Hansen | Board of Directors | 0 companies |
| Joel Allen Russ | Deputy Chairman | 0 companies |
| Jacob Bak Nielsen | Board of Directors | 0 companies |
| Steffen Kjeld Thomsen | Chairman | 0 companies |
| Marianne Charlotte Johansen | Deputy Chairman | 0 companies |