| Revenue | DKK 21,7M | +34% |
| EBITDA | DKK 2,4M | +0% |
| Net profit | DKK 1,7M | -36% |
| Total assets | DKK 38,9M | +35% |
| Equity | DKK 18,9M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 15.029 | 15.135 | 7.157 | 18.469 | 17.958 | 16.164 | 21.673 |
| Staff expenses | -12.278 | -13.042 | -6.021 | -13.040 | -12.709 | -13.749 | -19.263 |
| EBITDA | 2.752 | 2.093 | 1.136 | 5.430 | 5.248 | 2.415 | 2.410 |
| Depreciation & amort. | -506 | -586 | -386 | -768 | -626 | -407 | -1.051 |
| EBIT | 2.246 | 1.506 | 750 | 4.662 | 4.623 | 2.009 | 1.358 |
| Net financials | 815 | -221 | -54 | 689 | 2.865 | 1.179 | 820 |
| Profit before tax | 3.061 | 1.285 | 695 | 5.351 | 7.488 | 3.187 | 2.178 |
| Tax | 701 | 229 | 67 | 1.359 | 1.249 | 478 | 444 |
| Net profit | 2.360 | 1.056 | 629 | 3.993 | 6.239 | 2.710 | 1.734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 21.108 | 20.701 | 16.199 | 17.763 | 25.873 | 28.879 | 38.865 |
| Equity | 3.904 | 4.685 | 5.275 | 9.162 | 15.159 | 17.677 | 18.902 |
| Long-term debt | 0 | 206 | 324 | 221 | 74 | 23 | 0 |
| Short-term debt | 16.833 | 14.980 | 9.805 | 7.362 | 10.006 | 10.547 | 18.688 |
| Total debt | 16.833 | 15.186 | 10.129 | 7.583 | 10.080 | 10.570 | 18.688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2005 | — | — |
AE Management | Management | 2018 | — | — |
JG Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Træholt Andersen | Management | 0 companies |
| Anders Erik Norder | Management | 0 companies |
| JEMELLA GROUP LIMITED | Founder | 0 companies |
| Martin Richard Penny | Chairman | 0 companies |
| Henrik Rolf Haverkamp | Board of Directors | 0 companies |
| Lawrence Patrick Coppock | Board of Directors | 0 companies |
| Peter Cheung | Board of Directors | 0 companies |
| Michael Joseph Hewett | Board of Directors | 0 companies |
| Anthony Patrick Davey | Board of Directors | 0 companies |
| Michael Christopher Doyle | Board of Directors | 0 companies |
| David James Riley | Board of Directors | 0 companies |
| Mark Alan Stanley Hall | Board of Directors | 0 companies |
| Paul Herbert Stoneham | Board of Directors | 0 companies |