| Revenue | DKK 12,9M | +2% |
| EBITDA | DKK 1,1M | +199% |
| Net profit | DKK 844K | +308% |
| Total assets | DKK 9,3M | +38% |
| Equity | DKK 3,4M | +33% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 10.726 | 8.132 | 12.559 | 12.608 | 12.893 |
| Staff expenses | -8.782 | -9.901 | -10.785 | -12.233 | -11.768 |
| EBITDA | 1.944 | -1.769 | 1.773 | 374 | 1.118 |
| Depreciation & amort. | -107 | -51 | -106 | -91 | -46 |
| EBIT | 1.837 | -1.820 | 1.667 | 283 | 1.072 |
| Net financials | -76 | -30 | -40 | -18 | 10 |
| Profit before tax | 1.761 | -1.850 | 1.627 | 265 | 1.082 |
| Tax | 370 | -405 | 328 | 58 | 238 |
| Net profit | 1.376 | -1.445 | 1.299 | 207 | 844 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 11.868 | 4.841 | 7.747 | 6.735 | 9.281 |
| Equity | 5.344 | 1.019 | 2.318 | 2.525 | 3.369 |
| Long-term debt | 3.117 | 0 | 0 | 0 | 52 |
| Short-term debt | 4.273 | 3.821 | 5.401 | 4.154 | 5.812 |
| Total debt | 6.353 | 3.821 | 5.401 | 4.154 | 5.864 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AF Management | Management | 2004 – 2018 |
FM Chief Executive Officer | Chief Executive Officer | 2018 – 2020 |
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 2019 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2004 – 2004 | |
| Board of Directors | 2011 – 2018 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2013 – 2018 | |
| Chairman | 2004 – 2011 | |
| Board of Directors | 2013 – 2017 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2004 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2012 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Flemming Jørgensen | Management | 0 companies |
| Frank Müntzberg | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Ib Sand Nykjær | Chairman | 0 companies |
| Jørgen Schøndorff Clausen | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Mikael Enemark Jørgensen | Board of Directors | 0 companies |
| Flemming Egebjerg | Board of Directors | 0 companies |
| Morten Enemark Jørgensen | Chairman | 0 companies |
| Karsten Michael Sørensen | Chairman | 0 companies |
| Henrik Eugene Darville | Board of Directors | 0 companies |
| Peter Lindholm Clausen | Chairman | 0 companies |
| Torben Kjergaard Madsen | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |