| Revenue | DKK 19,1M | +5% |
| EBITDA | DKK 5,5M | +14% |
| Net profit | DKK 4M | +16% |
| Total assets | DKK 14,4M | +5% |
| Equity | DKK 7,2M | +15% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.027 | 6.048 | 9.703 | 18.150 | 19.127 |
| Staff expenses | -9.000 | -14.480 | -14.238 | -13.318 | -13.630 |
| EBITDA | 1.130 | 2.622 | 5.328 | 4.831 | 5.497 |
| Depreciation & amort. | -149 | -173 | -292 | -320 | -318 |
| EBIT | 982 | 2.449 | 5.036 | 4.512 | 5.178 |
| Net financials | 36 | 71 | 60 | -61 | -97 |
| Profit before tax | 1.018 | 2.519 | 5.097 | 4.451 | 5.081 |
| Tax | 253 | 613 | 1.192 | 1.031 | 1.119 |
| Net profit | 765 | 1.907 | 3.905 | 3.419 | 3.961 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.898 | 9.106 | 12.793 | 13.711 | 14.410 |
| Equity | 2.033 | 3.440 | 5.845 | 6.264 | 7.226 |
| Long-term debt | -349 | -940 | -1.364 | 0 | 0 |
| Short-term debt | 3.544 | 4.726 | 5.584 | 7.196 | 6.358 |
| Total debt | 3.544 | 4.726 | 5.584 | 7.196 | 6.358 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BL Management | Management | 2011 – 2017 |
CW Management | Management | 2001 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2010 – 2017 | |
| Chairman | 2001 – 2007 | |
| Chairman | 2007 – 2010 | |
| Board of Directors | 2001 – 2010 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2013 – 2017 | |
| Chairman | 2010 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lykke Jacobsen | Management | 0 companies |
| Carlo Weber Andersen | Management | 0 companies |
| Christian Duus | Board of Directors | 0 companies |
| Kirsten Merete Andersen | Chairman | 0 companies |
| Thomas Madsen | Chairman | 0 companies |
| Steen Hestbech Pedersen | Board of Directors | 0 companies |
| Iver Robert Tarp | Board of Directors | 0 companies |
| Claus Schøllhammer Rasmussen | Chairman | 0 companies |
| Otto Henriksen | Chairman | 0 companies |