| Revenue | DKK 17,8M | +24% |
| EBITDA | DKK 4,7M | +87% |
| Net profit | DKK 3,6M | +86% |
| Total assets | DKK 13,8M | +28% |
| Equity | DKK 4,3M | +66% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.932 | 13.407 | 14.238 | 14.312 | 15.241 | 14.774 | 14.977 | 14.405 | 17.793 |
| Staff expenses | -11.920 | -10.161 | -11.201 | -10.750 | -12.117 | -10.942 | -11.637 | -11.867 | -13.046 |
| EBITDA | 7.012 | 3.246 | 3.037 | 3.562 | 3.124 | 3.832 | 3.340 | 2.538 | 4.747 |
| Depreciation & amort. | -100 | -85 | -77 | -68 | -34 | -0 | -0 | -0 | -0 |
| EBIT | 6.912 | 3.161 | 2.960 | 3.494 | 3.090 | 3.832 | 3.340 | 2.538 | 4.747 |
| Net financials | -12 | -14 | -10 | -1 | -25 | -41 | -22 | -27 | -68 |
| Profit before tax | 6.900 | 3.147 | 2.950 | 3.493 | 3.065 | 3.791 | 3.318 | 2.511 | 4.679 |
| Tax | 1.852 | 803 | 725 | 824 | 729 | 782 | 730 | 552 | 1.030 |
| Net profit | 5.048 | 2.344 | 2.225 | 2.669 | 2.336 | 3.009 | 2.588 | 1.959 | 3.649 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.653 | 6.674 | 10.956 | 7.828 | 10.591 | 10.275 | 8.843 | 10.760 | 13.793 |
| Equity | 5.659 | 2.955 | 2.836 | 3.280 | 2.947 | 3.620 | 3.199 | 2.570 | 4.260 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 429 | 1.297 |
| Short-term debt | 8.992 | 3.719 | 8.120 | 4.548 | 7.644 | 6.652 | 5.558 | 7.732 | 8.126 |
| Total debt | 8.992 | 3.719 | 8.120 | 4.548 | 7.644 | 6.652 | 5.558 | 8.161 | 9.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Jv Management | Management | 2020 | — | — |
PT Management | Management | 2020 | — | — |
MG Management | Management | 2012 | — | — |
JU Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Partners Trust ApS | Company | 15.0% | 15.0% | 2019 |
LMQ HOLDING ApS | Company | 5.0% | 5.0% | 2007 |
WPP HOLDING DENMARK A/S | Company | 100.0% | 100.0% | 2020 |
MHAGEDORN HOLDING ApS | Company | 5.0% | 5.0% | 2007 |
DAM NIELSEN HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas von Barnekow Benzon Hemmingsen | Management | 0 companies |
| Pia Tellefsen | Management | 0 companies |
| Morten Graabek Stig | Management | 0 companies |
| Jesper Uno Dam Nielsen | Management | 0 companies |
| Allan Petersen | Board of Directors | 0 companies |
| Jens Storkfelt | Board of Directors | 0 companies |
| Mikkel Hagedorn | Chairman | 0 companies |
| Paw Daniel Munoz Saxgren | Board of Directors | 0 companies |
| Ulrik Thagesen | Board of Directors | 0 companies |
| Jakob Korsby Kofoed | Chairman | 0 companies |
| Lars Mørch Quaade | Board of Directors | 0 companies |