| Revenue | DKK 11M | +554% |
| EBITDA | DKK 11M | +554% |
| Net profit | DKK 7,5M | +1277% |
| Total assets | DKK 69,5M | +57% |
| Equity | DKK 15,6M | +101% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1.172 | 1.630 | 1.126 | 1.688 | 11.033 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.172 | 1.630 | 1.126 | 1.688 | 11.033 |
| Depreciation & amort. | -149 | -438 | -359 | -775 | -775 |
| EBIT | 1.023 | 1.193 | 767 | 912 | 10.258 |
| Net financials | -163 | -980 | -237 | -217 | -704 |
| Profit before tax | 860 | 213 | 530 | 695 | 9.554 |
| Tax | 222 | 53 | 114 | 153 | 2.097 |
| Net profit | 638 | 160 | 416 | 542 | 7.457 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 32.842 | 55.483 | 57.539 | 44.286 | 69.486 |
| Equity | 2.758 | 3.160 | 1.630 | 7.750 | 15.551 |
| Long-term debt | 28.370 | 51.760 | 52.082 | 31.599 | 0 |
| Short-term debt | 1.639 | 461 | 3.827 | 3.544 | 53.935 |
| Total debt | 30.009 | 52.221 | 55.909 | 35.143 | 53.935 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MR Unofficial title | Unofficial title | 2019 – 2020 |
EK Chief Executive Officer | Chief Executive Officer | 2016 – 2019 |
SF Management | Management | 2000 – 2001 |
PB Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2012 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rosenmejer | Unofficial title | 0 companies |
| Erik Koch Boyter | Chief Executive Officer | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Pernille Boyter | Management | 0 companies |
| Jan Snogdal | Board of Directors | 0 companies |