| Revenue | DKK 4,9M | -45% |
| EBITDA | DKK 511K | -39% |
| Net profit | DKK 608K | +3% |
| Total assets | DKK 4,1M | -26% |
| Equity | DKK 4M | +18% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 6.069 | 6.601 | 8.879 | 4.916 |
| Staff expenses | -3.770 | -3.999 | -5.174 | -3.667 |
| EBITDA | 353 | 628 | 834 | 511 |
| Depreciation & amort. | 64 | -29 | -27 | -21 |
| EBIT | 289 | 599 | 807 | 490 |
| Net financials | -5 | 1 | 6 | -35 |
| Profit before tax | 284 | 600 | 813 | 455 |
| Tax | 74 | 144 | 226 | -153 |
| Net profit | 211 | 456 | 588 | 608 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.569 | 4.332 | 5.500 | 4.064 |
| Equity | 2.302 | 2.758 | 3.346 | 3.954 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.267 | 1.574 | 2.154 | 110 |
| Total debt | 1.267 | 1.574 | 2.154 | 110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KM Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 | |
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas John Hudson | Chief Executive Officer | 0 companies |
| Jonathan Park | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Paul Walsh | Board of Directors | 0 companies |
| Christopher Peter Denten | Board of Directors | 0 companies |
| Timothy James Daly | Board of Directors | 0 companies |
| Robert Mark Cairns | Board of Directors | 0 companies |
| Stuart Christopher Howell | Board of Directors | 0 companies |
| Kent Hart Roberts | Board of Directors | 0 companies |
| Tiffany Doon Silva | Board of Directors | 0 companies |
| David John Miles | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Kevin Michael Weiss | Board of Directors | 0 companies |
| Kandis Lanae Tate-Thompson | Board of Directors | 0 companies |
| Stephen Charles Richards | Board of Directors | 0 companies |
| Michele Anne Fitzpatrick | Board of Directors | 0 companies |
| Marion Whitehouse | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Keith Stanley Krzeminski | Board of Directors | 0 companies |
| Erik George Borrmann | Board of Directors | 0 companies |
| Paul Derek Holmes | Board of Directors | 0 companies |
| Anthony Emmet Ruiseal | Board of Directors | 0 companies |
| Richard Hornstein | Board of Directors | 0 companies |
| Eric Fitzrobert Brown | Board of Directors | 0 companies |
| John Michael Kearns | Board of Directors | 0 companies |
| Prabhar Kumar Goyal | Board of Directors | 0 companies |
| Douglas Clinton Rice | Board of Directors | 0 companies |