| Revenue | DKK 5,5M | +14% |
| EBITDA | DKK 1,9M | +16% |
| Net profit | DKK 1,5M | +13% |
| Total assets | DKK 4,5M | -15% |
| Equity | DKK 2,5M | +25% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.291 | 3.679 | 4.454 | 4.558 | 3.984 | 4.009 | 4.863 | 5.545 |
| Staff expenses | -2.625 | -2.888 | -3.309 | -3.336 | -2.588 | -2.995 | -3.205 | -3.629 |
| EBITDA | 426 | 594 | 918 | 1.221 | 1.397 | 1.042 | 1.658 | 1.916 |
| Depreciation & amort. | -0 | -0 | -0 | -319 | -297 | 14 | -0 | -41 |
| EBIT | 426 | 594 | 918 | 902 | 1.100 | 1.028 | 1.658 | 1.875 |
| Net financials | -2 | -7 | 2 | -20 | -2 | -3 | 53 | 75 |
| Profit before tax | 424 | 587 | 920 | 882 | 1.097 | 1.024 | 1.711 | 1.950 |
| Tax | 110 | 147 | 239 | 223 | 245 | 230 | 379 | 439 |
| Net profit | 314 | 440 | 681 | 659 | 852 | 794 | 1.331 | 1.511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.194 | 1.479 | 3.844 | 3.904 | 2.200 | 3.298 | 5.274 | 4.508 |
| Equity | — | 697 | 1.173 | 1.332 | 884 | 1.179 | 2.010 | 2.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.710 | 782 | 1.477 | 1.511 | 1.316 | 2.120 | 3.264 | 1.987 |
| Total debt | 1.710 | 782 | 2.672 | 2.571 | 1.316 | 2.120 | 3.264 | 1.987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2020 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calfi Holding ApS | Company | 66.7% | 66.7% | 2019 |
ITM8 Holding A/S | Company | 100.0% | 100.0% | 2020 |
MUFFLER INVEST ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2017 | |
R. GRUNNET ApS | Company | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Teilmann | Management | 0 companies |
| Peter Bogner Grunnet | Chief Executive Officer | 0 companies |
| Ole Klitgaard | Chairman | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Henrik Vestergaard Kastbjerg | Chairman | 0 companies |
| Christian Winther | Chairman | 0 companies |
| Mikael Kjærgaard | Deputy Chairman | 0 companies |
| Anders Bo Mikkelsen | Board of Directors | 0 companies |
| Clara Ræbild Grunnet | Board of Directors | 0 companies |