| Revenue | DKK 3,4M | -29% |
| EBITDA | DKK 336K | -67% |
| Net profit | DKK 253K | -67% |
| Total assets | DKK 1,5M | -31% |
| Equity | DKK 755K | -41% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.328 | 4.374 | 4.425 | 4.837 | 3.441 |
| Staff expenses | -3.955 | -3.835 | -3.626 | -3.805 | -3.105 |
| EBITDA | 373 | 540 | 798 | 1.032 | 336 |
| Depreciation & amort. | 25 | 23 | 13 | 8 | -9 |
| EBIT | 348 | 517 | 785 | 1.024 | 327 |
| Net financials | -13 | -16 | -6 | -7 | -1 |
| Profit before tax | 335 | 501 | 779 | 1.017 | 325 |
| Tax | 87 | 129 | 194 | 240 | 73 |
| Net profit | 248 | 372 | 585 | 776 | 253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.326 | 1.834 | 2.622 | 2.150 | 1.479 |
| Equity | 768 | 840 | 1.086 | 1.282 | 755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.553 | 989 | 1.530 | 821 | 725 |
| Total debt | 1.553 | 989 | 1.530 | 821 | 725 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JL Management | Management | 2002 – 2016 |
TM Management | Management | 2016 – 2017 |
KM Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2016 – 2017 | |
| Board of Directors | 2005 – 2016 | |
| Board of Directors | 2005 – 2011 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2005 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| John Lilballe Hansen | Management | 0 companies |
| Thorsten Markus Schumacher | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jürgen Wartinger | Chairman | 0 companies |
| Mette Brønnum Hansen | Board of Directors | 0 companies |
| Helle Lykke Eilert | Board of Directors | 0 companies |
| Pernille Christine Damgaard Jepsen | Board of Directors | 0 companies |
| Flemming Gosch Pedersen | Chairman | 0 companies |