| Revenue | DKK 96,8M | +15% |
| EBITDA | DKK 10,3M | +204% |
| Net profit | DKK 7,4M | +270% |
| Total assets | DKK 55,7M | +18% |
| Equity | DKK 11,6M | +89% |
| Employees | 68 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 116.519 | 90.184 | 84.263 | 96.778 |
| Staff expenses | -57.647 | -51.369 | -50.260 | -51.315 |
| EBITDA | 14.776 | 7.231 | 3.377 | 10.251 |
| Depreciation & amort. | -671 | -696 | -699 | -563 |
| EBIT | 14.105 | 6.535 | 2.678 | 9.688 |
| Net financials | 72 | 219 | -24 | -82 |
| Profit before tax | 14.177 | 6.754 | 2.654 | 9.606 |
| Tax | 3.607 | 1.582 | 641 | 2.164 |
| Net profit | 10.570 | 5.172 | 2.013 | 7.442 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 67.432 | 49.181 | 47.009 | 55.702 |
| Equity | 14.504 | 9.106 | 6.119 | 11.561 |
| Long-term debt | 6.282 | 2.901 | 0 | 0 |
| Short-term debt | 55.964 | 39.882 | 40.853 | 44.136 |
| Total debt | 52.928 | 39.882 | 40.853 | 44.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2012 | — | — |
ST Management | Management | 2015 | — | — |
RH Management | Management | 2007 | — | — |
CP Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
PM Management | Management | 1999 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HW Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
KM Management | Management | 1999 | — | — |
PM Management | Management | 2012 | — | — |
JC Management | Management | 2015 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
KE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Stær Lohse | Management | 0 companies |
| Stig Thougaard | Management | 0 companies |
| René Hannesbo Lykkeskov | Management | 0 companies |
| Casper Plannthin | Chief Executive Officer | 0 companies |
| Poul Martin Memborg | Management | 0 companies |
| Claus Kruse | Chief Executive Officer | 0 companies |
| Henrik Wennervaldt Andersen | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Philip Mørch | Management | 0 companies |
| Jens Christian Volhøj | Management | 0 companies |
| Martin Albert Bernhard Christian Hansen | Chief Executive Officer | 0 companies |
| Karin Elisabeth Crillesen | Management | 0 companies |
| Sven-Erik Reynheim Petersen | Board of Directors | 0 companies |
| Charles Loren Gill | Chairman | 0 companies |
| Martti Nurminen | Chairman | 0 companies |
| Åge Lønning | Chairman | 0 companies |
| Ari Pekka Eloholma | Board of Directors | 0 companies |
| Leif Osvald Vebenstad | Board of Directors | 0 companies |
| Normann Karlsen | Board of Directors | 0 companies |
| Heikki Tapio Nikku | Board of Directors | 0 companies |
| Torstein Thorsen | Board of Directors | 0 companies |
| Truls Berg | Chairman | 0 companies |
| Hannu Antero Nyman | Board of Directors | 0 companies |
| Juko-Juho Raikko Hakala | Chairman | 0 companies |
| Inge Lars Larsen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Håvard Ellefsen | Board of Directors | 0 companies |
| Francois Boulanger | Board of Directors | 0 companies |
| Ole Christian Iversen | Board of Directors | 0 companies |
| Sakari Knuutti | Board of Directors | 0 companies |
| Satu Annikki Kankare | Chairman | 0 companies |
| Lars Kristian Runov | Board of Directors | 0 companies |
| Heidi Myklebust | Board of Directors | 0 companies |