| Revenue | DKK 8,6M | -9% |
| EBITDA | DKK 1,5M | -42% |
| Net profit | DKK 1,1M | -43% |
| Total assets | DKK 38M | +25% |
| Equity | DKK 25M | +5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.047 | 5.179 | 1.639 | 4.750 | 8.044 | 12.933 | 13.862 | 18.091 | -3.331 | 9.416 | 8.602 |
| Staff expenses | -2.843 | -3.031 | -2.943 | -3.485 | -7.005 | -9.585 | -9.765 | -10.455 | -10.749 | -6.901 | -7.139 |
| EBITDA | 2.205 | 2.148 | -1.304 | 1.265 | 1.039 | 3.348 | 4.098 | 7.636 | -14.081 | 2.515 | 1.463 |
| Depreciation & amort. | -76 | -80 | -80 | -80 | -93 | -42 | -42 | -42 | -43 | -19 | -0 |
| EBIT | 2.128 | 2.068 | -1.385 | 1.185 | 945 | 3.306 | 4.055 | 7.594 | -14.123 | 2.495 | 1.463 |
| Net financials | 717 | -4 | -20 | -48 | 4.302 | 9.144 | -208 | -325 | -721 | -56 | -56 |
| Profit before tax | 2.845 | 2.063 | -1.405 | 1.137 | 5.248 | 12.449 | 3.847 | 7.269 | -14.844 | 2.440 | 1.407 |
| Tax | 816 | 501 | -324 | 304 | 218 | 704 | 862 | 1.628 | -3.144 | 549 | 329 |
| Net profit | 2.029 | 1.562 | -1.081 | 834 | 5.030 | 11.745 | 2.985 | 5.641 | -11.700 | 1.891 | 1.079 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.073 | 5.591 | 4.094 | 8.494 | 31.891 | 68.121 | 36.348 | 60.303 | 29.318 | 30.505 | 38.028 |
| Equity | 3.024 | 4.587 | 3.506 | 8.340 | 13.369 | 25.115 | 28.100 | 33.741 | 22.041 | 23.932 | 25.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.225 | 997 | 588 | 155 | 18.521 | 43.007 | 8.248 | 26.562 | 7.277 | 6.573 | 13.018 |
| Total debt | 4.225 | 997 | 588 | 155 | 18.521 | 43.007 | 8.248 | 26.562 | 7.277 | 6.573 | 13.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2006 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØRNHOF HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
4MAJO ApS | Company | 33.3% | 33.3% | 2015 |
GLINDORF HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Glindorf | Management | 0 companies |
| Claus Marquard Djurslund Hansen | Chief Executive Officer | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Anders Lemvig | Board of Directors | 0 companies |
| Ino Abraham Dimsits | Chairman | 0 companies |
| Erik Halfdan Hultquist | Board of Directors | 0 companies |
| Tomas Ørnhof | Board of Directors | 0 companies |
| Thomas Kofoed Hansen | Board of Directors | 0 companies |
| Kaj Andreasen | Board of Directors | 0 companies |