| Revenue | DKK 4,2M | +134% |
| EBITDA | DKK 1M | +244% |
| Net profit | DKK 827K | +236% |
| Total assets | DKK 2,6M | +69% |
| Equity | DKK 1,5M | +126% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 2.132 | 1.813 | 4.236 |
| Staff expenses | -2.742 | -2.532 | -3.199 |
| EBITDA | -610 | -719 | 1.037 |
| Depreciation & amort. | -59 | -80 | -33 |
| EBIT | -669 | -798 | 1.004 |
| Net financials | -32 | 7 | 107 |
| Profit before tax | -700 | -791 | 1.111 |
| Tax | -168 | -185 | 283 |
| Net profit | -533 | -606 | 827 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 2.561 | 1.537 | 2.594 |
| Equity | 1.261 | 655 | 1.483 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 1.299 | 882 | 1.111 |
| Total debt | 1.299 | 882 | 1.111 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
UL Management | Management | 2003 – 2015 |
EA Management | Management | 2015 – 2015 |
AS Management | Management | 2015 – 2015 |
MC Management | Management | 2000 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2000 – 2006 | |
| Board of Directors | 2015 – 2015 | |
| Chairman | 2013 – 2014 | |
| Chairman | 2015 – 2015 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 2010 – 2013 | |
| Board of Directors | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 50–66.65% | 50–66.65% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Langeskov Roth Lassen | Management | 0 companies |
| Esben Arnøy Jørgensen | Management | 0 companies |
| Arild Spandow | Management | 0 companies |
| Martin Christian Heinesen | Management | 0 companies |
| Ulrikke Ekelund | Board of Directors | 0 companies |
| Ute Lassen | Board of Directors | 0 companies |
| Lars Albæk Nielsen | Board of Directors | 0 companies |
| Bo Funder | Board of Directors | 0 companies |
| Sune Schack | Board of Directors | 0 companies |
| Ole Petter Skårås | Board of Directors | 0 companies |
| Søren Sloth | Chairman | 0 companies |
| Arild Spandow | Chairman | 0 companies |
| Anna-Maria Monica Andersson | Chairman | 0 companies |
| Øystein Schwenke Ingebrigtsen | Board of Directors | 0 companies |
| Lone Bryder Pedersen | Board of Directors | 0 companies |
| Francisco Fernando Wessmann Olsen | Chairman | 0 companies |
| Chriista Zernichow Funder | Board of Directors | 0 companies |