| Revenue | DKK 15,8M | +30% |
| EBITDA | DKK 7,9M | +65% |
| Net profit | DKK 5,5M | +71% |
| Total assets | DKK 12,9M | +40% |
| Equity | DKK 9,8M | +45% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 12.946 | 12.204 | 15.831 |
| Staff expenses | -5.172 | -5.491 | -7.929 |
| EBITDA | 7.773 | 4.799 | 7.915 |
| Depreciation & amort. | 221 | -211 | -359 |
| EBIT | 7.552 | 4.588 | 7.556 |
| Net financials | 615 | -194 | -177 |
| Profit before tax | 8.168 | 4.394 | 7.378 |
| Tax | 2.070 | 1.159 | 1.851 |
| Net profit | 6.098 | 3.235 | 5.528 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 11.375 | 9.249 | 12.911 |
| Equity | 8.550 | 6.785 | 9.812 |
| Long-term debt | 0 | 856 | 1.523 |
| Short-term debt | 2.820 | 124 | 1.537 |
| Total debt | 2.820 | 2.440 | 3.060 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JS Management | Management | 2006 – 2014 |
CM Management | Management | 2014 – 2015 |
SU Management | Management | 2014 – 2015 |
JK Management | Management | 2006 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2009 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2006 – 2013 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2006 – 2013 | |
| Chairman | 2006 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Sørensen | Management | 0 companies |
| Carsten Munk Jensen | Management | 0 companies |
| Søren Ugilt Thomsen | Management | 0 companies |
| Jørgen Kristian Bruun | Management | 0 companies |
| Rene Lindholt Høyer | Board of Directors | 0 companies |
| Tom Sass-Nielsen | Board of Directors | 0 companies |
| Per Guldmann | Board of Directors | 0 companies |
| Thomas Mardahl Petersen | Board of Directors | 0 companies |
| Lasse Jakobsen | Board of Directors | 0 companies |
| Anita Sørensen | Board of Directors | 0 companies |
| Jan Michael Holm | Chairman | 0 companies |
| Jonna Wig Bruun | Board of Directors | 0 companies |
| Henrik Holmegaard Larsen | Chairman | 0 companies |