| Revenue | DKK 17,9M | +192% |
| EBITDA | DKK 10,2M | +1609% |
| Net profit | DKK 4,3M | +339% |
| Total assets | DKK 15,5M | +14% |
| Equity | DKK 12,5M | +53% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 15.052 | — | 8.366 | 6.115 | 17.853 |
| Staff expenses | -11.194 | -10.604 | -6.727 | -5.520 | -7.691 |
| EBITDA | 3.858 | 3.851 | 1.639 | 595 | 10.162 |
| Depreciation & amort. | -3.779 | -3.754 | -3.140 | -2.986 | -4.671 |
| EBIT | 80 | 97 | -1.500 | -2.392 | 5.491 |
| Net financials | -36 | 22 | -17 | 74 | 64 |
| Profit before tax | 43 | 119 | -1.517 | -2.317 | 5.555 |
| Tax | 18 | 27 | -333 | -509 | 1.229 |
| Net profit | 25 | 92 | -1.184 | -1.808 | 4.326 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 24.845 | 19.500 | 14.313 | 13.599 | 15.488 |
| Equity | 17.118 | 14.210 | 10.026 | 8.218 | 12.544 |
| Long-term debt | 263 | 84 | 0 | 0 | 0 |
| Short-term debt | 7.465 | 5.206 | 4.287 | 5.380 | 2.943 |
| Total debt | 7.727 | 5.290 | 4.287 | 5.380 | 2.943 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
HV Management | Management | 2019 – 2020 |
CW Management | Management | 2013 – 2017 |
KP Unofficial title | Unofficial title | 2020 – 2021 |
MK Chief Executive Officer | Chief Executive Officer | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2013 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2013 – 2019 | |
| Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Vestergaard Kastbjerg | Management | 0 companies |
| Christian Winther | Management | 0 companies |
| Karsten Pedersen | Unofficial title | 0 companies |
| Morten Klank | Chief Executive Officer | 0 companies |
| Benjamin Kramarz | Chairman | 0 companies |
| Henrik Therkildsen | Board of Directors | 0 companies |
| Jesper Sig Mathiasen | Board of Directors | 0 companies |
| Christian Caspersen Beer | Board of Directors | 0 companies |
| Mikael Kjærgaard | Chairman | 0 companies |