| Revenue | DKK -16K | +41% |
| EBITDA | DKK -16K | -41% |
| Net profit | DKK -16K | +34% |
| Total assets | DKK 656K | -2% |
| Equity | DKK 642K | -2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 9.165 | 7.160 | 3.349 | -46 | -20 | -11 | -16 |
| Staff expenses | -0 | -4.296 | -3.458 | -1.343 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 4.869 | 3.702 | 2.006 | -46 | -20 | -11 | -16 |
| Depreciation & amort. | -0 | -280 | -480 | -240 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 4.589 | 3.222 | 1.766 | -46 | -20 | -11 | -16 |
| Net financials | -4 | -2 | -4 | -54 | 54 | 34 | -20 | -5 |
| Profit before tax | -4 | 4.587 | 3.218 | 1.711 | 7 | 14 | -31 | -20 |
| Tax | -1 | 1.181 | 755 | 430 | -11 | 3 | -7 | -4 |
| Net profit | -3 | 3.406 | 2.463 | 1.281 | 18 | 11 | -24 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 9.129 | 8.768 | 8.035 | 7.692 | 7.702 | 672 | 656 |
| Equity | 127 | 3.908 | 6.370 | 7.652 | 7.671 | 7.682 | 658 | 642 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 5.221 | 2.398 | 383 | 20 | 20 | 13 | 14 |
| Total debt | 0 | 5.221 | 2.398 | 383 | 20 | 20 | 13 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WS Founder | Founder | 2002 | — | — |
PT Management | Management | 2013 | — | — |
JJ Management | Management | 2006 | — | — |
TB Management | Management | 2007 | — | — |
IH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SJÆLSØ MANAGEMENT ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Waterfront S.a.r.l | Founder | 0 companies |
| Peter Toft Ebbesen | Management | 0 companies |
| Jørgen Junker Petersen | Management | 0 companies |
| Torben Black | Management | 0 companies |
| Ib Henrik Rønje | Chief Executive Officer | 0 companies |
| Nils Javier Styf | Chairman | 0 companies |
| Jesper Bahn Damgaard | Board of Directors | 0 companies |
| John Paul Howard | Board of Directors | 0 companies |
| Jonas Peter Grander | Chairman | 0 companies |
| David Christie | Chairman | 0 companies |
| Flemming Joseph Jensen | Chairman | 0 companies |
| Kim Breyen | Deputy Chairman | 0 companies |