| Revenue | DKK 260M | +18% |
| EBITDA | DKK 24,4M | +39% |
| Net profit | DKK 18,4M | +38% |
| Total assets | DKK 153,7M | +12% |
| Equity | DKK 89,7M | +26% |
| Employees | 27 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 199.873 | 229.579 | 246.698 | 219.705 | 260.033 |
| Staff expenses | -15.248 | -17.218 | -18.932 | -21.796 | -21.464 |
| EBITDA | 20.034 | 23.392 | 25.689 | 17.635 | 24.435 |
| Depreciation & amort. | 111 | -202 | -219 | -404 | -554 |
| EBIT | 19.923 | 23.190 | 25.470 | 17.231 | 23.881 |
| Net financials | -62 | -109 | -133 | -186 | -333 |
| Profit before tax | 19.861 | 23.081 | 25.337 | 17.045 | 23.548 |
| Tax | 4.888 | 5.440 | 5.575 | 3.752 | 5.190 |
| Net profit | 14.973 | 17.641 | 19.762 | 13.293 | 18.358 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 90.918 | 81.881 | 104.460 | 137.230 | 153.744 |
| Equity | 47.093 | 38.266 | 58.028 | 71.323 | 89.681 |
| Long-term debt | 0 | 948 | 988 | 2.378 | 2.225 |
| Short-term debt | 40.477 | 38.694 | 43.320 | 62.161 | 60.489 |
| Total debt | 40.477 | 39.642 | 44.308 | 64.539 | 62.714 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PB Management | Management | 1998 – 1998 |
MR Management | Management | 2013 – 2019 |
CD Management | Management | 2007 – 2008 |
JF Management | Management | 1998 – 2006 |
SH Management | Management | 2008 – 2013 |
MA Management | Management | 2006 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (18) | ||
| Board of Directors | 2004 – 2006 | |
| Deputy Chairman | 2008 – 2014 | |
| Chairman | 1998 – 2006 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2006 – 2008 | |
| Deputy Chairman | 2017 – 2019 | |
| Deputy Chairman | 2019 – 2019 | |
| Deputy Chairman | 2017 – 2017 | |
| Board of Directors | 1998 – 2006 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2019 – 2019 | |
| Board of Directors | 1998 – 1998 | |
| Chairman | 1998 – 1998 | |
| Chairman | 2008 – 2019 | |
| Deputy Chairman | 2014 – 2017 | |
| Board of Directors | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Martin Ravn-Nielsen | Management | 0 companies |
| Claus Dich Pedersen | Management | 0 companies |
| Jørgen Frank Jensen | Management | 0 companies |
| Søren Haugaard | Management | 0 companies |
| Michael Antitsch Mortensen | Management | 0 companies |
| Carlo Mathias Jensen | Board of Directors | 0 companies |
| Ole Boysen Thomsen | Deputy Chairman | 0 companies |
| Karina Jensen | Chairman | 0 companies |
| Morten Chrone | Board of Directors | 0 companies |
| Erik Rehnquist | Board of Directors | 0 companies |
| Michael Toxværd Hansen | Deputy Chairman | 0 companies |
| Mads Dehlsen Winther | Deputy Chairman | 0 companies |
| Mads Munkholt Ditlevsen | Deputy Chairman | 0 companies |
| Malene Mengers Hovesen | Board of Directors | 0 companies |
| Søren Hansen | Board of Directors | 0 companies |
| Casper Lykke Pedersen | Board of Directors | 0 companies |
| Nikolaj Vejlsgaard | Chairman | 0 companies |
| Karsten Rydder Pedersen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Steffen Martin Baungaard | Chairman | 0 companies |
| Jesper Svendsen | Deputy Chairman | 0 companies |
| Ejvin Legaard | Board of Directors | 0 companies |