| Revenue | DKK 3,2M | +33% |
| EBITDA | DKK 1,2M | +146% |
| Net profit | DKK 910K | +195% |
| Total assets | DKK 4,6M | +21% |
| Equity | DKK 3M | +44% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.645 | 2.861 | 2.126 | 2.368 | 3.155 |
| Staff expenses | -2.538 | -2.202 | -1.781 | -1.873 | -1.935 |
| EBITDA | 1.107 | 659 | 345 | 496 | 1.220 |
| Depreciation & amort. | -130 | -125 | -56 | -50 | -47 |
| EBIT | 977 | 534 | 288 | 445 | 1.173 |
| Net financials | -8 | -40 | -32 | -50 | -6 |
| Profit before tax | 969 | 494 | 257 | 395 | 1.166 |
| Tax | 242 | 122 | 60 | 87 | 257 |
| Net profit | 727 | 372 | 196 | 308 | 910 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 4.093 | 4.377 | 3.609 | 3.826 | 4.615 |
| Equity | 1.699 | 1.571 | 1.767 | 2.076 | 2.986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.370 | 2.800 | 1.837 | 1.745 | 1.625 |
| Total debt | 2.370 | 2.800 | 1.837 | 1.745 | 1.625 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AH Management | Management | 2002 – 2008 |
LM Management | Management | 2008 – 2018 |
KM Management | Management | 2001 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2001 – 2002 | |
| Board of Directors | 2002 – 2003 | |
| Chairman | 2009 – 2018 | |
| Chairman | 2002 – 2009 | |
| Board of Directors | 2002 – 2007 | |
| Board of Directors | 2009 – 2014 | |
| Board of Directors | 2009 – 2018 | |
| Board of Directors | 2001 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Holm Madsen | Management | 0 companies |
| Lars Michael Alstrup | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| John Gornitzka | Board of Directors | 0 companies |
| Bent Nygaard Eriksen | Chairman | 0 companies |
| Claus Bjerg Sørensen | Chairman | 0 companies |
| Johnny Biener | Board of Directors | 0 companies |
| Morten Skou | Board of Directors | 0 companies |
| Carsten Locht | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |