| Revenue | DKK 10M | — |
| EBITDA | DKK 3,1M | -51% |
| Net profit | DKK 1,7M | -47% |
| Total assets | DKK 14,1M | -7% |
| Equity | DKK 8,7M | +24% |
| Employees | 16 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 14.301 | 15.060 | 13.727 | — | 10.016 |
| Staff expenses | -7.839 | -8.179 | -7.958 | -8.170 | -8.170 |
| EBITDA | 6.463 | 6.881 | 5.768 | 6.324 | 3.109 |
| Depreciation & amort. | -2.389 | -2.394 | -2.347 | -2.046 | -852 |
| EBIT | 4.074 | 4.487 | 3.421 | 4.278 | 2.257 |
| Net financials | -410 | -307 | -252 | -147 | -82 |
| Profit before tax | 3.664 | 4.179 | 3.169 | 4.132 | 2.175 |
| Tax | 897 | 1.026 | 746 | 910 | 480 |
| Net profit | 2.767 | 3.154 | 2.423 | 3.221 | 1.695 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 20.814 | 18.887 | 15.160 | 15.078 | 14.079 |
| Equity | 3.184 | 3.337 | 3.761 | 6.982 | 8.677 |
| Long-term debt | 7.468 | 5.319 | 1.705 | 0 | 0 |
| Short-term debt | 10.162 | 10.230 | 9.694 | 8.072 | 5.288 |
| Total debt | 17.630 | 15.549 | 11.399 | 8.072 | 5.288 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JS Management | Management | 2002 – 2011 |
CJ Management | Management | 2002 – 2011 |
LØ Management | Management | 2016 – 2018 |
JV Management | Management | 2011 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sandgreen Jensen | Management | 0 companies |
| Christian Jess | Management | 0 companies |
| Lars Østerby | Management | 0 companies |
| John Volder | Management | 0 companies |
| Torben Linaa Hansen | Board of Directors | 0 companies |
| Steen Bach Svoldgaard | Board of Directors | 0 companies |
| Sebastian Voss Dahl | Board of Directors | 0 companies |
| Thomas Kure Jakobsen | Chairman | 0 companies |