| Revenue | DKK 14,9M | -21% |
| EBITDA | DKK -3,9M | +3% |
| Net profit | DKK 2,5M | +147% |
| Total assets | DKK 8,6M | -44% |
| Equity | DKK -5,7M | +31% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 10.569 | 16.408 | 21.836 | 22.093 | 18.288 | 18.830 | 14.939 |
| Staff expenses | -8.661 | -11.852 | -18.848 | -21.169 | -22.366 | -22.829 | -18.814 |
| EBITDA | 1.908 | 4.556 | 2.988 | 924 | -4.079 | -3.999 | -3.875 |
| Depreciation & amort. | -934 | -1.673 | -1.462 | -1.724 | -1.952 | -1.904 | -5.394 |
| EBIT | 975 | 2.883 | 1.526 | -800 | -6.031 | -5.903 | -9.269 |
| Net financials | -375 | -542 | -417 | -447 | -809 | -1.025 | 14.470 |
| Profit before tax | 599 | 2.341 | 1.109 | -1.247 | -6.840 | -6.928 | 5.201 |
| Tax | 157 | 607 | 276 | -288 | -1.492 | -1.473 | 2.658 |
| Net profit | 443 | 1.735 | 833 | -958 | -5.347 | -5.455 | 2.543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 11.514 | 10.835 | 13.263 | 13.442 | 14.044 | 15.152 | 8.557 |
| Equity | 1.544 | 3.054 | 3.567 | 2.508 | -2.839 | -8.239 | -5.692 |
| Long-term debt | 2.410 | 1.673 | 1.599 | 851 | 1.138 | 4.776 | 850 |
| Short-term debt | 7.304 | 5.731 | 7.502 | 9.776 | 15.746 | 18.615 | 13.398 |
| Total debt | 9.713 | 7.404 | 9.101 | 10.627 | 16.883 | 23.391 | 14.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Unofficial title | Unofficial title | 2018 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JT Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTIAN HINDBORG HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
HMFI22 ApS | Company | 100.0% | 100.0% | 2018 |
ARBØL ANDREÆ HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
HCH GRUPPEN A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Buttenschøn | Unofficial title | 0 companies |
| Niels Andreæ | Chief Executive Officer | 0 companies |
| Jesper Thomas Rodian Poulsen | Management | 0 companies |
| Christian Hindborg Johansen | Chairman | 0 companies |
| Frederik Petersen | Board of Directors | 0 companies |
| Marianne Søgaard | Board of Directors | 0 companies |
| Christoffer Martinsen-Kønigsfeldt | Chairman | 0 companies |
| Carsten Clemmensen | Board of Directors | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Liv Arbøl | Chairman | 0 companies |
| Jan Dahl Tindbæk | Board of Directors | 0 companies |