| Revenue | DKK 14,9M | -85% |
| EBITDA | DKK 5,4M | +52% |
| Net profit | DKK 4,6M | +171% |
| Total assets | DKK 28,9M | -20% |
| Equity | DKK 12,6M | +50% |
| Employees | 1 | — |
| Item | 2003 | 2004 | 2005 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 99.982 | 96.897 | 93.582 | 100.728 | 14.938 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.286 | -9.521 | -9.296 | -9.347 | -9.580 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | 1.926 | 1.193 | 2.578 | 3.528 | 5.358 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -306 | -546 | -556 | -581 | -520 |
| EBIT | — | — | — | — | — | — | — | — | — | — | 1.621 | 647 | 2.022 | 2.947 | 4.838 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -676 | 425 | -164 | -601 | 801 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 945 | 1.072 | 1.859 | 2.346 | 5.638 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 306 | 71 | 449 | 636 | 1.007 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 638 | 1.001 | 1.410 | 1.710 | 4.631 |
| Item | 2003 | 2004 | 2005 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.749 | 28.701 | 27.364 | 35.896 | 28.850 |
| Equity | — | — | — | — | — | — | — | — | — | — | 6.108 | 6.696 | 7.567 | 8.403 | 12.634 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.594 | 21.981 | 19.795 | 27.493 | 15.695 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.594 | 21.981 | 19.795 | 27.493 | 16.170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 2005 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JS Management | Management | 2006 | — | — |
LT Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LTA CONSULT ApS | Company | 25.0% | 0.0% | 2012 |
FRANTZEN HOLDING ApS | Company | 25.0% | 0.0% | 2012 |
G. SCHNOOR CONSULT ApS | Company | 25.0% | 0.0% | 2012 |
AZELIS NORDIC HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
NILA CONSULT ApS | Company | 25.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Rudbeck Gylling | Management | 0 companies |
| Gert Allan Schnoor | Chief Executive Officer | 0 companies |
| Jes Skytte | Management | 0 companies |
| Lars Torgny Andersen | Management | 0 companies |
| Steffen Kristensen | Board of Directors | 0 companies |
| Ulrik Gørvild | Board of Directors | 0 companies |
| Carl Alvar Fredrik Wollin | Board of Directors | 0 companies |
| Steffen Nørregaard Frantzen | Board of Directors | 0 companies |
| Tommy Paulsen | Chairman | 0 companies |
| Per Ib Agger-Nielsen | Chairman | 0 companies |
| Anna Bertona | Chairman | 0 companies |