| Revenue | DKK 16,3M | -22% |
| EBITDA | DKK 890K | -74% |
| Net profit | DKK 262K | -89% |
| Total assets | DKK 31M | -4% |
| Equity | DKK 11,4M | -16% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 18.625 | 17.419 | 18.088 | 20.828 | 16.336 |
| Staff expenses | -15.576 | -16.553 | -15.099 | -17.464 | -15.446 |
| EBITDA | 3.021 | 866 | 2.989 | 3.364 | 890 |
| Depreciation & amort. | -319 | -297 | -269 | -233 | -234 |
| EBIT | 2.702 | 569 | 2.720 | 3.131 | 656 |
| Net financials | 237 | -5 | -183 | -11 | -309 |
| Profit before tax | 2.939 | 563 | 2.536 | 3.120 | 347 |
| Tax | 661 | 146 | 568 | 700 | 85 |
| Net profit | 2.278 | 417 | 1.968 | 2.419 | 262 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 26.747 | 31.605 | 28.995 | 32.433 | 31.047 |
| Equity | 11.846 | 12.262 | 14.231 | 13.650 | 11.412 |
| Long-term debt | 0 | 0 | 486 | 1.510 | 1.047 |
| Short-term debt | 14.886 | 19.222 | 13.843 | 17.274 | 18.317 |
| Total debt | 14.886 | 19.222 | 14.329 | 18.784 | 19.363 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PI | Audit | 1999 – 2005 |
CC Management | Management | 2016 – 2020 |
MB Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
JS Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
KH Management | Management | 1999 – 2015 |
OB Management | Management | 1999 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2012 – 2013 | |
| Chairman | 2017 – 2020 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2011 – 2012 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2015 – 2016 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 1999 – 2011 | |
| Board of Directors | 1999 – 2011 | |
| Board of Directors | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Claus Christoffersen | Management | 0 companies |
| Michael Brinch Sørensen | Chief Executive Officer | 0 companies |
| Jens Stig Brammer | Chief Executive Officer | 0 companies |
| Karl Henrik Aarup Svendsen | Management | 0 companies |
| Ole Bjørn Jensen | Management | 0 companies |
| Leonardus Nicolaas Johannes Epskamp | Board of Directors | 0 companies |
| Arne John Noesgaard | Chairman | 0 companies |
| Jan Fredrik Ståhl | Chairman | 0 companies |
| Franciscus Adrianus Maria Vollering | Board of Directors | 0 companies |
| Marc Tony August Beckers | Chairman | 0 companies |
| Lennart Andreas Bohlin | Board of Directors | 0 companies |
| Lars Jonas Victorsson | Board of Directors | 0 companies |
| Olaf Karsten Hoppe | Chairman | 0 companies |
| Paul Menno Vos | Chairman | 0 companies |
| Johannes Franciscus Ambrosius Maria van Os | Chairman | 0 companies |
| Roy Anders Nygren | Board of Directors | 0 companies |
| Cornelius Gerardus Maria van der Drift | Board of Directors | 0 companies |
| Jens Alfred Iversen | Chairman | 0 companies |
| Claus Nymark Nørgaard | Board of Directors | 0 companies |
| Gijsbert Koenraad Koorn | Board of Directors | 0 companies |