| Revenue | DKK 48M | +53% |
| EBITDA | DKK 30,5M | +34% |
| Net profit | DKK 40,8M | +190% |
| Total assets | DKK 147,9M | +149% |
| Equity | DKK 81,8M | +99% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 29.955 | 31.398 | 47.998 |
| Staff expenses | -8.431 | -8.712 | -17.541 |
| EBITDA | 21.524 | 22.686 | 30.456 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 21.524 | 22.686 | 30.456 |
| Net financials | -933 | -3.909 | 23.598 |
| Profit before tax | 20.591 | 18.777 | 54.054 |
| Tax | 5.177 | 4.705 | 13.264 |
| Net profit | 15.414 | 14.072 | 40.791 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 73.955 | 59.282 | 147.893 |
| Equity | 26.980 | 41.052 | 81.842 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 46.975 | 18.230 | 66.051 |
| Total debt | 46.975 | 18.230 | 66.051 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KG Management | Management | 2007 – 2011 |
FL Management | Management | 2015 – 2016 |
HF Management | Management | 2000 – 2001 |
BM Management | Management | 2011 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2001 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Gunn Maver | Management | 0 companies |
| Frank Lind | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Børge Mathiesen | Management | 0 companies |
| Francis Stevenson Jones | Board of Directors | 0 companies |
| Barry Royston Shaw | Board of Directors | 0 companies |
| Ulf Urban Byttner | Board of Directors | 0 companies |
| Andrew Nicholag Buckingham | Board of Directors | 0 companies |
| Paul Hugh William Blair | Board of Directors | 0 companies |
| Paul Archer | Board of Directors | 0 companies |
| Peter Finbar Monahan | Board of Directors | 0 companies |
| William Hai Bitan | Board of Directors | 0 companies |