| Revenue | DKK 2,2M | +3% |
| EBITDA | DKK 157K | +233% |
| Net profit | DKK 58K | +312% |
| Total assets | DKK 2,6M | +15% |
| Equity | DKK -322K | +15% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.542 | 1.560 | 2.241 | 1.782 | 2.168 | 2.238 |
| Staff expenses | -1.357 | -1.393 | -2.273 | -2.237 | -2.084 | -2.080 |
| EBITDA | 184 | 167 | -33 | -455 | 47 | 157 |
| Depreciation & amort. | -0 | -0 | 21 | 24 | 13 | -15 |
| EBIT | 184 | 167 | -54 | -478 | 34 | 142 |
| Net financials | -59 | -51 | -82 | -86 | -69 | -68 |
| Profit before tax | 125 | 116 | -136 | -564 | -35 | 74 |
| Tax | 31 | 29 | -33 | -133 | -8 | 16 |
| Net profit | 94 | 87 | -103 | -432 | -27 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.011 | 2.425 | 2.430 | 2.637 | 2.277 | 2.626 |
| Equity | 94 | 181 | 79 | -353 | -380 | -322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.917 | 2.244 | 2.350 | 2.989 | 2.656 | 2.947 |
| Total debt | 1.917 | 2.244 | 2.350 | 2.989 | 2.656 | 2.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
MARES ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Sam Jessen | Management | 0 companies |
| Thomas Olsen | Board of Directors | 0 companies |
| Steen Jessen | Chairman | 0 companies |
| Allan Christensen | Board of Directors | 0 companies |
| Henrik Olsen | Board of Directors | 0 companies |