| Revenue | DKK 5,7M | -17% |
| EBITDA | DKK 539K | +137% |
| Net profit | DKK 392K | +158% |
| Total assets | DKK 2,7M | -11% |
| Equity | DKK 1,7M | +30% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4.242 | 3.132 | 4.485 | 6.836 | 5.698 |
| Staff expenses | -4.249 | -3.744 | -4.230 | -6.608 | -5.160 |
| EBITDA | -7 | -612 | 254 | 228 | 539 |
| Depreciation & amort. | -14 | -24 | -28 | -29 | -29 |
| EBIT | -21 | -636 | 226 | 198 | 510 |
| Net financials | -11 | -0 | -7 | -3 | -7 |
| Profit before tax | -31 | -636 | 219 | 195 | 503 |
| Tax | -65 | -155 | -170 | 43 | 111 |
| Net profit | 34 | -481 | 389 | 152 | 392 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 2.259 | 1.543 | 2.290 | 3.016 | 2.687 |
| Equity | 1.253 | 772 | 1.161 | 1.314 | 1.706 |
| Long-term debt | 99 | 95 | 153 | 0 | 0 |
| Short-term debt | 1.006 | 771 | 1.129 | 1.702 | 981 |
| Total debt | 1.006 | 771 | 1.129 | 1.702 | 981 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
SB Management | Management | 2012 – 2017 |
CS Management | Management | 2006 – 2007 |
KG Management | Management | 2008 – 2012 |
NC Management | Management | 2007 – 2008 |
AL Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2012 – 2018 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2007 – 2012 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2006 – 2007 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2012 – 2018 | |
| Board of Directors | 2007 – 2012 | |
| Chairman | 2012 – 2018 | |
| Board of Directors | 2007 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Blindkilde | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Kristoffer Gravgaard | Management | 0 companies |
| Nikolaj Christian Opstrup | Management | 0 companies |
| Anders Ledertoug Lind | Chief Executive Officer | 0 companies |
| Susanne Amundsen | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Bjarne Salomonsen | Chairman | 0 companies |
| Bo Ejlerskov | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Christian Frode Peytz | Board of Directors | 0 companies |
| Søren Funch | Board of Directors | 0 companies |
| Palle Ebbesen Smed | Board of Directors | 0 companies |
| Lars Vesterløkke | Chairman | 0 companies |
| Morten Broe Bichel | Board of Directors | 0 companies |