| Revenue | DKK 5,1M | -38% |
| EBITDA | DKK 1,6M | -60% |
| Net profit | DKK 1,2M | -59% |
| Total assets | DKK 18,5M | +64% |
| Equity | DKK 6,7M | +22% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | 4.269 | 18.738 | 20.205 | 5.834 | 8.252 | 5.140 |
| Staff expenses | -4.527 | -5.059 | -5.298 | -6.380 | -6.274 | -4.765 |
| EBITDA | 854 | 1.293 | 1.537 | 1.839 | 4.137 | 1.635 |
| Depreciation & amort. | -55 | -277 | -300 | -302 | -295 | -0 |
| EBIT | 799 | 1.016 | 1.237 | 1.537 | 3.842 | 1.635 |
| Net financials | -14 | -18 | -48 | -52 | -53 | -18 |
| Profit before tax | 785 | 999 | 1.189 | 1.484 | 3.790 | 1.617 |
| Tax | 199 | 254 | 261 | 326 | 841 | 396 |
| Net profit | 586 | 744 | 928 | 1.158 | 2.948 | 1.222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 |
|---|---|---|---|---|---|---|
| Total assets | 6.292 | 6.129 | 7.990 | 10.173 | 11.277 | 18.526 |
| Equity | 2.823 | 3.567 | 3.496 | 3.554 | 5.502 | 6.724 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 194 |
| Short-term debt | 3.340 | 2.178 | 3.851 | 6.202 | 4.487 | 10.165 |
| Total debt | 3.340 | 2.178 | 3.851 | 6.202 | 4.487 | 10.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2003 | — | — |
CL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. BR. HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
HOFFMANN A/S | Company | 0.0% | 100.0% | 2016 |
HMH HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
C.L. HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
H. Kronborg Holding ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mose Hansen | Management | 0 companies |
| Carsten Larsen | Management | 0 companies |
| Jakob Blicher Ravnsbo | Board of Directors | 0 companies |
| Michael Roschmann Skovgaard | Board of Directors | 0 companies |
| Steffen Hansen | Board of Directors | 0 companies |
| John Mathson Hansen | Chairman | 0 companies |
| Henrik Nordland | Board of Directors | 0 companies |
| Jørgen Hermansen | Board of Directors | 0 companies |