| Revenue | DKK 23,1M | -44% |
| EBITDA | DKK -17,1M | -450% |
| Net profit | DKK -14,3M | -615% |
| Total assets | DKK 27,9M | -15% |
| Equity | DKK -5,5M | -158% |
| Employees | 55 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 27.351 | 29.862 | 39.333 | 41.116 | 23.119 |
| Staff expenses | -25.683 | -27.419 | -35.420 | -36.228 | -40.245 |
| EBITDA | 1.667 | 2.443 | 3.914 | 4.888 | -17.126 |
| Depreciation & amort. | -310 | -572 | -264 | -251 | -446 |
| EBIT | 1.357 | 1.871 | 3.650 | 4.637 | -17.572 |
| Net financials | -748 | -665 | -859 | -1.025 | -658 |
| Profit before tax | 609 | 1.206 | 2.791 | 3.612 | -18.230 |
| Tax | 104 | 281 | 654 | 844 | -3.979 |
| Net profit | 505 | 926 | 2.136 | 2.768 | -14.250 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 22.353 | 27.282 | 28.250 | 33.009 | 27.929 |
| Equity | 3.663 | 4.589 | 6.726 | 9.494 | -5.507 |
| Long-term debt | 192 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.031 | 22.207 | 21.001 | 22.886 | 33.435 |
| Total debt | 18.223 | 22.207 | 21.001 | 22.886 | 33.435 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
HR Management | Management | 2005 – 2009 |
JO Management | Management | 2019 – 2020 |
JJ Management | Management | 2010 – 2019 |
BL Management | Management | 2009 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2009 – 2010 | |
| Board of Directors | 2011 – 2020 | |
| Chairman | 2005 – 2009 | |
| Board of Directors | 2011 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 5–9.99% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 25–33.32% | 20–24.99% | 2014 | |
| Company | 33.33–49.99% | 20–24.99% | 2016 | |
| Individual | 10–14.99% | 5–9.99% | 2016 | |
| Individual | 10–14.99% | 5–9.99% | 2016 | |
| Individual | 10–14.99% | 5–9.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Ricard Jørgensen | Management | 0 companies |
| Jesper Olsen | Management | 0 companies |
| Jens Jacob Paaske Larsen | Management | 0 companies |
| Bo Lyhne Sandholt | Management | 0 companies |
| John Reimer Larsen | Board of Directors | 0 companies |
| Anders Cruckov Hansen | Board of Directors | 0 companies |
| Jan Frank Pedersen | Chairman | 0 companies |
| Ulla Bente Pedersen | Board of Directors | 0 companies |
| Nina Birgitte Ingeborg Jørgensen | Chairman | 0 companies |
| Ole Green Henriksen | Board of Directors | 0 companies |