| Revenue | DKK 27,1M | -29% |
| EBITDA | DKK 8,4M | -39% |
| Net profit | DKK 5,3M | -37% |
| Total assets | DKK 61,8M | +2% |
| Equity | DKK 19,3M | -4% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.186 | 10.319 | 12.825 | 15.751 | 17.460 | 17.798 | 15.650 | 40.481 | 38.186 | 27.105 |
| Staff expenses | -8.776 | -9.434 | -11.370 | -11.533 | -11.428 | -11.911 | -13.683 | -28.720 | -24.417 | -18.692 |
| EBITDA | 2.410 | 885 | 1.454 | 4.218 | 6.031 | 5.887 | 1.967 | 11.761 | 13.769 | 8.413 |
| Depreciation & amort. | -369 | -175 | -297 | -185 | -169 | -189 | -339 | -2.052 | -2.131 | -2.125 |
| EBIT | 2.041 | 710 | 1.158 | 4.033 | 5.862 | 5.697 | 1.628 | 9.709 | 11.638 | 6.288 |
| Net financials | -24 | -349 | 210 | -241 | 28 | -577 | 463 | 261 | -833 | 382 |
| Profit before tax | 2.017 | 360 | 1.368 | 3.792 | 5.891 | 5.120 | 2.091 | 9.971 | 10.805 | 6.670 |
| Tax | 525 | 106 | 367 | 916 | 1.238 | 1.126 | 365 | 2.070 | 2.392 | 1.393 |
| Net profit | 1.492 | 254 | 1.002 | 2.876 | 4.653 | 3.994 | 1.727 | 7.901 | 8.413 | 5.277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.094 | 16.743 | 25.733 | 29.891 | 31.486 | 37.168 | 36.985 | 71.929 | 60.679 | 61.797 |
| Equity | 4.345 | 3.599 | 6.269 | 8.145 | 10.498 | 14.491 | 12.218 | 19.119 | 20.032 | 19.310 |
| Long-term debt | 241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.780 |
| Short-term debt | 11.498 | 13.123 | 19.389 | 21.724 | 20.954 | 22.642 | 24.682 | 52.810 | 40.647 | 39.707 |
| Total debt | 11.739 | 13.123 | 19.389 | 21.724 | 20.954 | 22.642 | 24.682 | 52.810 | 40.647 | 42.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSM CONSULT AARHUS ApS | Company | 5.0% | 5.0% | 2014 |
Snedker & Sandahl Invest ApS | Company | 5.0% | 5.0% | 2018 |
SGS INVEST ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 100.0% | 100.0% | 2021 | |
SIMA AGENCY ApS | Company | 20.0% | 20.0% | 2017 |
K CONSULT ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Bak Steenholt | Chief Executive Officer | 0 companies |
| Mads Hjortshøj Dalsgaard | Chief Executive Officer | 0 companies |
| Jesper Sandahl | Board of Directors | 0 companies |
| Jørgen Dalsgaard | Board of Directors | 0 companies |
| Jes Uffe Nygaard | Chairman | 0 companies |
| Gylfi Sigfússon | Board of Directors | 0 companies |
| Vilhelm Már Thorsteinsson | Board of Directors | 0 companies |
| Bragi thor Marinósson | Chairman | 0 companies |
| Marianne Gräfin Reuttner von Weyl-Mynett | Board of Directors | 0 companies |
| Torben Koustrup | Board of Directors | 0 companies |
| Egill Örn Petersen | Board of Directors | 0 companies |