| Revenue | DKK 1,7M | -32% |
| EBITDA | DKK 361K | -49% |
| Net profit | DKK 210K | -56% |
| Total assets | DKK 2M | -30% |
| Equity | DKK 1,8M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 1.986 | 2.386 | 2.454 | 1.665 |
| Staff expenses | -1.714 | -1.711 | -1.749 | -1.304 |
| EBITDA | 272 | 675 | 705 | 361 |
| Depreciation & amort. | -107 | -74 | -74 | -62 |
| EBIT | 166 | 600 | 631 | 299 |
| Net financials | 1 | -15 | -6 | -18 |
| Profit before tax | 166 | 585 | 625 | 282 |
| Tax | 44 | 151 | 153 | 72 |
| Net profit | 122 | 434 | 472 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.989 | 2.410 | 2.830 | 1.993 |
| Equity | 1.099 | 1.433 | 1.555 | 1.765 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 871 | 961 | 1.265 | 228 |
| Total debt | 871 | 961 | 1.265 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2005 | — | — |
IC Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
TS Management | Management | 2008 | — | — |
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Mølgaard Jensen | Management | 0 companies |
| Ivo Cozzini | Chief Executive Officer | 0 companies |
| Thomas Scott Spino | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christiaan Johannes Maria van Wandelen | Board of Directors | 0 companies |
| Michael Petersen | Deputy Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Peter Møller | Board of Directors | 0 companies |
| Marco Farina | Board of Directors | 0 companies |
| Jean-Marc Thierry Paillet | Chairman | 0 companies |
| Bernard Balouzet | Board of Directors | 0 companies |
| Jean-Marc Michael Pierre Perrot | Chairman | 0 companies |