| Revenue | DKK 575K | +2% |
| EBITDA | DKK 575K | +2% |
| Net profit | DKK 375K | +15% |
| Total assets | DKK 8,6M | -4% |
| Equity | DKK 3,2M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 12.159 | 12.927 | 12.505 | 12.629 | 12.583 | 11.414 | 562 | 575 |
| Staff expenses | -8.705 | -9.393 | -9.000 | -8.935 | -9.331 | -99 | -0 | -0 |
| EBITDA | 3.454 | 3.534 | 3.476 | 3.695 | 3.252 | 11.315 | 562 | 575 |
| Depreciation & amort. | 440 | 521 | 457 | 360 | 409 | -52 | -52 | -52 |
| EBIT | 3.014 | 3.013 | 3.019 | 3.334 | 2.843 | 11.263 | 510 | 523 |
| Net financials | -48 | 125 | 157 | 171 | 197 | -125 | -92 | -12 |
| Profit before tax | 2.967 | 3.138 | 3.176 | 3.505 | 3.040 | 11.138 | 418 | 511 |
| Tax | 696 | 616 | 781 | 827 | 674 | 2.444 | 92 | 135 |
| Net profit | 2.271 | 2.522 | 2.395 | 2.679 | 2.366 | 8.693 | 326 | 375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.243 | 15.920 | 16.949 | 18.199 | 26.701 | 10.431 | 9.025 | 8.624 |
| Equity | 3.888 | 4.910 | 5.804 | 6.983 | 6.983 | 2.676 | 2.803 | 3.178 |
| Long-term debt | 5.101 | 4.460 | 4.231 | 3.898 | 8.001 | 5.427 | 4.911 | 4.374 |
| Short-term debt | 8.912 | 7.147 | 7.438 | 7.762 | 12.090 | 2.174 | 1.288 | 1.072 |
| Total debt | 13.292 | 10.966 | 11.144 | 11.211 | 19.718 | 7.601 | 6.199 | 5.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
CJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJOHNSEN ApS | Company | 50.0% | 50.0% | 2016 |
SAVH STATSAUT. REVISIONS ApS | Company | 50.0% | 50.0% | 2016 |
Munk ApS | Company | 20.0% | 20.0% | 2016 |
MUNK STATSAUTORISERET REVISIONSANPARTSSELSKAB | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Munk | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Carsten Johnsen | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Vilhelm Wedell-Wedellsborg | Chairman | 0 companies |
| Poul Wisniewski | Board of Directors | 0 companies |
| Michael Vejgaard Hansen | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |