| Revenue | DKK 3,7M | +13% |
| EBITDA | DKK -862K | +51% |
| Net profit | DKK -744K | +52% |
| Total assets | DKK 3,3M | +51% |
| Equity | DKK 1M | +355% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.219 | 6.328 | 7.649 | 7.087 | 5.337 | 5.104 | 3.265 | 3.683 |
| Staff expenses | -6.322 | -4.888 | -5.671 | -6.658 | -5.025 | -4.778 | -5.017 | -4.545 |
| EBITDA | 1.855 | 1.441 | 1.978 | 428 | 312 | 326 | -1.752 | -862 |
| Depreciation & amort. | 184 | 159 | -421 | -279 | -208 | -210 | -208 | -62 |
| EBIT | 1.672 | 1.282 | 1.557 | 149 | 104 | 116 | -1.960 | -924 |
| Net financials | -55 | -4 | -8 | 2 | -16 | -6 | -29 | -30 |
| Profit before tax | 1.617 | 1.277 | 1.549 | 152 | 88 | 110 | -1.989 | -954 |
| Tax | 396 | 326 | 399 | 54 | 31 | 24 | -438 | -210 |
| Net profit | 1.221 | 952 | 1.151 | 98 | 57 | 85 | -1.551 | -744 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.973 | 4.802 | 6.125 | 4.745 | 4.283 | 3.413 | 2.185 | 3.294 |
| Equity | 2.062 | 989 | 2.135 | 998 | 1.055 | 1.141 | -410 | 1.046 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 |
| Short-term debt | 5.911 | 3.813 | 3.990 | 3.747 | 3.228 | 2.273 | 2.595 | 2.187 |
| Total debt | 5.911 | 3.813 | 3.990 | 3.747 | 3.228 | 2.273 | 2.595 | 2.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AON DENMARK A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Iver Frydendal Møller | Chief Executive Officer | 0 companies |
| Niels Buus | Chief Executive Officer | 0 companies |
| Poul Rønholt | Chief Executive Officer | 0 companies |
| Allan Karlsen | Chief Executive Officer | 0 companies |
| Henrik Hartvig Boysen | Chief Executive Officer | 0 companies |
| Jan Mygdam | Board of Directors | 0 companies |
| Jacob Martin Legéne | Board of Directors | 0 companies |
| Roland Georg Wörle | Board of Directors | 0 companies |
| Knud Erik Hansen | Board of Directors | 0 companies |
| Inger Marie Jensen | Board of Directors | 0 companies |
| Christian Løche Andersen | Board of Directors | 0 companies |
| Ib Paaske | Chairman | 0 companies |
| Jesper Rasmussen | Chairman | 0 companies |
| Poul Heidelbach Foss Michelsen | Board of Directors | 0 companies |
| Martin Munch-Andersen | Chairman | 0 companies |
| Søren Ingolff Lindbo | Chairman | 0 companies |