| Revenue | DKK 301,7M | +30% |
| EBITDA | DKK 15,1M | -2% |
| Net profit | DKK 11M | +15% |
| Total assets | DKK 166,9M | +148% |
| Equity | DKK 22,9M | -1% |
| Employees | 30 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 188.559 | 215.624 | 228.385 | 232.440 | 301.739 |
| Staff expenses | -13.636 | -16.624 | -9.445 | -11.082 | -10.264 |
| EBITDA | 10.913 | 16.892 | 16.916 | 15.509 | 15.133 |
| Depreciation & amort. | -2.623 | -2.038 | -3.146 | -3.462 | -2.997 |
| EBIT | 8.290 | 14.854 | 13.770 | 12.047 | 12.136 |
| Net financials | 84 | -1.017 | 146 | 457 | 1.973 |
| Profit before tax | 8.374 | 13.837 | 13.916 | 12.504 | 14.109 |
| Tax | 2.137 | 3.188 | 2.996 | 2.943 | 3.067 |
| Net profit | 6.237 | 10.649 | 10.920 | 9.561 | 11.042 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 70.466 | 83.592 | 94.827 | 67.258 | 166.891 |
| Equity | 6.737 | 17.386 | 22.264 | 23.154 | 22.866 |
| Long-term debt | 0 | 0 | 98 | 0 | 48.935 |
| Short-term debt | 61.201 | 63.014 | 69.807 | 39.141 | 95.090 |
| Total debt | 61.201 | 63.014 | 69.905 | 44.104 | 144.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SE Management | Management | 2018 | — | — |
RT Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
NH Management | Management | 2018 | — | — |
NN Management | Management | 2013 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IC GROUP A/S | Company | 100.0% | 100.0% | 2013 |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Cleemann | Chief Executive Officer | 0 companies |
| Sara Emilie Molnar | Management | 0 companies |
| Rud Trabjerg Pedersen | Chief Executive Officer | 0 companies |
| Nicolas Henrik Warchalowski | Management | 0 companies |
| Niels-Ole Nørgaard Mikkelsen | Management | 0 companies |
| Anders Boelskift | Chief Executive Officer | 0 companies |
| Martin Sahner Gundestrup Christiansen | Board of Directors | 0 companies |
| Juha Tapio Saarenheimo | Chairman | 0 companies |
| Sara Emilie Molnar | Board of Directors | 0 companies |
| Chris Bigler | Board of Directors | 0 companies |
| Lotte Franch | Board of Directors | 0 companies |
| Jan Erik Hågestam | Chairman | 0 companies |
| Mads Henrik Ryder | Chairman | 0 companies |
| Pia Katariina Juthström | Board of Directors | 0 companies |
| Kaisa Anneli Rotkirch | Board of Directors | 0 companies |
| Alexander Vilhelm Martensen-Larsen | Chairman | 0 companies |