| Revenue | DKK 217,1M | +2% |
| EBITDA | DKK 11,7M | +31% |
| Net profit | DKK 8,6M | -7% |
| Total assets | DKK 166M | -24% |
| Equity | DKK 74,8M | -56% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | 296.308 | 246.526 | 184.054 | 204.594 | 313.196 | 211.859 | 217.092 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15.158 | 14.012 | 4.719 | 12.036 | 15.780 | 8.917 | 11.677 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15.158 | 14.012 | 4.719 | 12.036 | 15.780 | 8.917 | 11.677 |
| Net financials | -67 | 27 | 224 | -21 | 86 | 67 | -577 |
| Profit before tax | 15.091 | 14.039 | 4.942 | 12.015 | 15.866 | 8.984 | 11.100 |
| Tax | 5.144 | 3.342 | 1.246 | 2.872 | 3.525 | -254 | 2.508 |
| Net profit | 9.947 | 10.697 | 3.696 | 9.143 | 12.341 | 9.238 | 8.592 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Total assets | 173.133 | 205.339 | 193.514 | 223.835 | 275.088 | 219.514 | 165.998 |
| Equity | 140.935 | 151.632 | 137.456 | 146.599 | 158.940 | 168.178 | 74.770 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.880 | 103.186 | 104.264 | 74.353 | 106.954 | 46.752 | 89.443 |
| Total debt | 28.880 | 53.707 | 52.132 | 74.353 | 106.954 | 46.752 | 89.443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PA Management | Management | 2013 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Rosenquist | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lars Møller | Chief Executive Officer | 0 companies |
| Anne Bloch Thomsen | Board of Directors | 0 companies |
| Lene Nanna von Meyeren Jannov | Chairman | 0 companies |
| Kristin Jo Blomquist | Board of Directors | 0 companies |
| Anne Birgitte Hein | Board of Directors | 0 companies |
| Stefano Podestá | Board of Directors | 0 companies |
| Kamila Katarzyna Kozikowska | Chairman | 0 companies |
| Adam Preben Guhle | Chairman | 0 companies |