| Revenue | DKK 11,5M | -3% |
| EBITDA | DKK 3,3M | +1433% |
| Net profit | DKK 2,6M | +2018% |
| Total assets | DKK 6,1M | +75% |
| Equity | DKK 3,7M | +234% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 7.384 | 10.447 | 10.138 | 11.781 | 11.486 |
| Staff expenses | -7.128 | -6.871 | -7.134 | -8.568 | -6.901 |
| EBITDA | -853 | 1.049 | 93 | 213 | 3.259 |
| Depreciation & amort. | -0 | -0 | 59 | -42 | -47 |
| EBIT | -853 | 1.049 | 34 | 171 | 3.212 |
| Net financials | -25 | -35 | -39 | -15 | 95 |
| Profit before tax | -878 | 1.014 | -4 | 156 | 3.307 |
| Tax | 426 | 251 | 20 | 34 | 730 |
| Net profit | -1.304 | 763 | -25 | 122 | 2.577 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.717 | 4.835 | 3.988 | 3.476 | 6.091 |
| Equity | 241 | 1.004 | 979 | 1.101 | 3.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.476 | 3.831 | 3.009 | 2.375 | 2.414 |
| Total debt | 3.476 | 3.831 | 3.009 | 2.375 | 2.414 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KB Audit | Audit | 1998 – 1999 |
VC Management | Management | 1998 – 1999 |
CR Management | Management | 1999 – 2012 |
JM Chief Executive Officer | Chief Executive Officer | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 1998 – 1999 | |
| Chairman | 2012 – 2014 | |
| Deputy Chairman | 2013 – 2015 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 1999 – 2012 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 1999 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Carl-Ole Rahbek | Management | 0 companies |
| Jesper Munck Loiborg | Chief Executive Officer | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Frits Rasmussen | Chairman | 0 companies |
| Michael Holm Johansen | Deputy Chairman | 0 companies |
| Bo Rygaard | Chairman | 0 companies |
| Lisbeth Dalgaard Svanholm | Board of Directors | 0 companies |
| Dorte Heering | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Michael August Bonde Christiansen | Board of Directors | 0 companies |
| Peter Christian Hansen | Board of Directors | 0 companies |
| Marcus Choleva | Chairman | 0 companies |