| Revenue | DKK 10,9M | -8% |
| EBITDA | DKK 339K | -27% |
| Net profit | DKK 232K | -8% |
| Total assets | DKK 1,7M | -28% |
| Equity | DKK 625K | +59% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 15.114 | 12.393 | 11.780 | 10.855 |
| Staff expenses | -2.274 | -1.824 | -1.892 | -1.731 |
| EBITDA | 565 | 476 | 466 | 339 |
| Depreciation & amort. | 120 | 118 | -119 | -29 |
| EBIT | 444 | 358 | 347 | 310 |
| Net financials | -2 | -2 | -4 | -4 |
| Profit before tax | 442 | 356 | 343 | 306 |
| Tax | 120 | 108 | 91 | 74 |
| Net profit | 322 | 248 | 252 | 232 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 3.357 | 3.494 | 2.375 | 1.710 |
| Equity | 1.644 | 1.891 | 393 | 625 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.713 | 1.602 | 1.982 | 1.085 |
| Total debt | 1.713 | 1.602 | 1.982 | 1.085 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JH Management | Management | 2006 – 2006 |
CK Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
DL Management | Management | 2013 – 2015 |
AM Chief Executive Officer | Chief Executive Officer | 2008 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 2008 – 2010 | |
| Chairman | 2010 – 2013 | |
| Chairman | 2007 – 2008 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2013 – 2013 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2013 – 2015 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Christian Kemp | Chief Executive Officer | 0 companies |
| Dennis Lars Henning Andersson | Management | 0 companies |
| Amanda Maxwell Evans | Chief Executive Officer | 0 companies |
| Jacques Raynaud | Chairman | 0 companies |
| Laurent-Eric Le Lay | Chairman | 0 companies |
| Erik Daniel Ljungh | Chairman | 0 companies |
| Anders Christian Aagaard Antonsen | Board of Directors | 0 companies |
| Valérie Tualy-Saunier | Board of Directors | 0 companies |
| Jean-Thierry Paul Augustin | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| William James Lock | Board of Directors | 0 companies |
| Olivier Bramly | Chairman | 0 companies |
| Dominic Peter Coles | Chairman | 0 companies |
| Märta Jenny Pauline Rydbeck | Board of Directors | 0 companies |