| Revenue | DKK 1,7M | -49% |
| EBITDA | DKK 448K | -8% |
| Net profit | DKK 323K | -34% |
| Total assets | DKK 2,9M | -30% |
| Equity | DKK 523K | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 6.758 | 6.599 | 7.303 | 8.088 | 6.974 | 6.436 | 5.307 | 5.867 | 3.396 | 1.749 |
| Staff expenses | -5.218 | -5.013 | -5.707 | -5.843 | -6.714 | -6.344 | -5.963 | -5.019 | -5.220 | -2.909 | -1.301 |
| EBITDA | 1.136 | 1.745 | 892 | 1.460 | 1.374 | 630 | 473 | 288 | 647 | 487 | 448 |
| Depreciation & amort. | -0 | -126 | -112 | -42 | -38 | -42 | -104 | -110 | -111 | -115 | -90 |
| EBIT | 1.136 | 1.618 | 779 | 1.418 | 1.336 | 588 | 369 | 178 | 536 | 371 | 358 |
| Net financials | 2 | 78 | 193 | 124 | 174 | 128 | -68 | 324 | 7 | 259 | 60 |
| Profit before tax | 1.138 | 1.697 | 973 | 1.542 | 1.510 | 716 | 300 | 502 | 543 | 630 | 418 |
| Tax | -0 | 435 | 241 | 366 | 334 | 161 | 70 | 115 | 121 | 140 | 95 |
| Net profit | 1.138 | 1.261 | 731 | 1.176 | 1.176 | 555 | 230 | 387 | 422 | 490 | 323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234 | 4.923 | 4.087 | 5.024 | 6.475 | 4.392 | 4.514 | 5.037 | 5.721 | 4.196 | 2.944 |
| Equity | 200 | 1.470 | 941 | 1.388 | 1.388 | 1.055 | 430 | 587 | 622 | 690 | 523 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 3.285 | 2.987 | 3.457 | 4.896 | 3.168 | 3.998 | 4.352 | 4.995 | 3.426 | 2.363 |
| Total debt | 0 | 3.285 | 2.987 | 3.457 | 4.896 | 3.168 | 3.998 | 4.352 | 4.995 | 3.426 | 2.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2008 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
SG Management | Management | 2011 | — | — |
DL Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inceptio Holding ApS | Company | 100.0% | 100.0% | 2017 |
GOVERCO ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Bloch Bech | Management | 0 companies |
| Jan Bo Lilliendal | Chief Executive Officer | 0 companies |
| Søren Granfeldt | Management | 0 companies |
| Dennis Lundtoft Thomsen | Chief Executive Officer | 0 companies |
| Kenneth Strøm Nielsen | Board of Directors | 0 companies |
| Flemming Georg Qvist | Board of Directors | 0 companies |
| Poul Henning Olsen | Board of Directors | 0 companies |
| Lars Wamberg | Chairman | 0 companies |
| Graham David Sarjantson | Board of Directors | 0 companies |