| Revenue | DKK 14,2M | +37% |
| EBITDA | DKK 2,4M | +224% |
| Net profit | DKK 2,3M | +215% |
| Total assets | DKK 10,8M | +15% |
| Equity | DKK 9,9M | +30% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 16.986 | 18.811 | 17.988 | 16.863 | 15.773 | 10.358 | 14.169 |
| Staff expenses | -10.778 | -12.718 | -11.448 | -12.593 | -10.284 | -9.032 | -8.273 |
| EBITDA | 2.509 | 2.173 | 3.917 | 425 | 2.040 | -1.966 | 2.436 |
| Depreciation & amort. | -41 | -36 | -24 | -16 | -17 | -17 | -13 |
| EBIT | 2.468 | 2.137 | 3.894 | 409 | 2.023 | -1.983 | 2.423 |
| Net financials | 60 | 73 | 75 | 59 | 40 | 14 | -39 |
| Profit before tax | 2.529 | 2.210 | 3.969 | 469 | 2.063 | -1.969 | 2.384 |
| Tax | 630 | 556 | 962 | 111 | 426 | -10 | 124 |
| Net profit | 1.899 | 1.654 | 3.007 | 358 | 1.637 | -1.959 | 2.260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.355 | 8.249 | 10.573 | 9.282 | 10.956 | 9.379 | 10.786 |
| Equity | 5.102 | 6.155 | 8.462 | 7.921 | 9.558 | 7.599 | 9.859 |
| Long-term debt | 290 | 439 | 355 | 226 | 219 | 24 | 54 |
| Short-term debt | 1.250 | 2.093 | 2.110 | 1.361 | 1.398 | 1.780 | 927 |
| Total debt | 1.250 | 2.093 | 2.110 | 1.361 | 1.398 | 1.780 | 927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2006 | — | — |
JT Management | Management | 2006 | — | — |
MJ Management | Management | 2012 | — | — |
UN Management | Management | 2007 | — | — |
EB Management | Management | 2006 | — | — |
JM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLIPPER GROUP A/S | Company | 5.0% | 5.0% | 2006 |
CAPIDEA HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Velliv, Pension & Livsforsikring A/S | Company | 5.0% | 5.0% | 2006 |
Capidea Management ApS | Company | 100.0% | 100.0% | 2019 |
AP PENSION LIVSFORSIKRINGSAKTIESELSKAB | Company | 5.0% | 5.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Rørslev Bock | Management | 0 companies |
| Jens Thøger Hansen | Management | 0 companies |
| Martin Jørgensen | Management | 0 companies |
| Ulrik Nicolai Jungersen | Management | 0 companies |
| Erik Balleby Jensen | Management | 0 companies |
| Jakob Mosegaard Larsen | Management | 0 companies |
| Henrik Normann | Board of Directors | 0 companies |
| Mogens Christian Hugo | Chairman | 0 companies |
| Morten Eldrup-Jørgensen | Board of Directors | 0 companies |
| Christian Richard Paarsgaard Ibsen | Chairman | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |