| Revenue | DKK 8,4M | +24% |
| EBITDA | DKK 1,1M | +76% |
| Net profit | DKK 588K | +664% |
| Total assets | DKK 15,8M | +37% |
| Equity | DKK 2,1M | +40% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 7.877 | 5.705 | 6.123 | 6.753 | 8.388 |
| Staff expenses | -7.006 | -5.768 | -5.054 | -6.116 | -7.264 |
| EBITDA | 871 | -63 | 1.069 | 638 | 1.124 |
| Depreciation & amort. | -296 | -267 | -190 | -496 | -287 |
| EBIT | 574 | -330 | 879 | 142 | 837 |
| Net financials | -15 | -13 | -103 | -10 | -51 |
| Profit before tax | 559 | -343 | 776 | 132 | 786 |
| Tax | 195 | -45 | 144 | 55 | 197 |
| Net profit | 365 | -298 | 632 | 77 | 588 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 10.054 | 13.763 | 13.530 | 11.521 | 15.814 |
| Equity | 3.123 | 2.824 | 1.706 | 1.483 | 2.072 |
| Long-term debt | 329 | 247 | 166 | 934 | 404 |
| Short-term debt | 6.602 | 10.691 | 11.522 | 9.795 | 13.339 |
| Total debt | 6.931 | 10.938 | 11.687 | 9.795 | 13.743 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
JM Management | Management | 2006 – 2007 |
DF Chief Executive Officer | Chief Executive Officer | 2008 – 2017 |
ME Management | Management | 2006 – 2008 |
ML Management | Management | 2000 – 2002 |
MF Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
MJ Management | Management | 2000 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2013 – 2014 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 2015 – 2019 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2008 – 2012 | |
| Board of Directors | 2008 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Madsen | Management | 0 companies |
| Danny Fogel | Chief Executive Officer | 0 companies |
| Morten Engmark | Management | 0 companies |
| Michael Løye | Management | 0 companies |
| Maja Fabricius Fogel | Chief Executive Officer | 0 companies |
| Mark John Corke | Management | 0 companies |
| Ulrik Monberg | Board of Directors | 0 companies |
| Henrik Hildebrandt | Board of Directors | 0 companies |
| Jan Emil Hertz | Chairman | 0 companies |
| Henning Boe | Board of Directors | 0 companies |
| Simon Bennekov | Chairman | 0 companies |
| Søren Poul Petersen Hafsjold Mohr | Board of Directors | 0 companies |
| Steen Samuelsen | Board of Directors | 0 companies |
| Torben Spuur Jensen | Chairman | 0 companies |
| Pia Larsen | Board of Directors | 0 companies |