| Revenue | DKK 39,7M | +55% |
| EBITDA | DKK 18,3M | +103% |
| Net profit | DKK 11,4M | +172% |
| Total assets | DKK 66,1M | +160% |
| Equity | DKK 17,8M | +57% |
| Employees | 63 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 18.508 | 25.647 | 39.698 |
| Staff expenses | -12.512 | -16.634 | -21.372 |
| EBITDA | 5.995 | 9.013 | 18.326 |
| Depreciation & amort. | -1.880 | 3.057 | 2.933 |
| EBIT | 4.116 | 5.956 | 15.393 |
| Net financials | -667 | -306 | -26 |
| Profit before tax | 3.449 | 5.649 | 15.367 |
| Tax | 885 | 1.443 | 3.937 |
| Net profit | 2.564 | 4.206 | 11.430 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 25.451 | 25.451 | 66.118 |
| Equity | 11.152 | 11.358 | 17.788 |
| Long-term debt | 0 | 0 | 32.032 |
| Short-term debt | 2.367 | 14.092 | 16.297 |
| Total debt | 2.367 | 14.092 | 48.329 |
| Name | Role | Member since |
|---|---|---|
| Former (14) | ||
FH Management | Management | 2013 – 2014 |
PL Management | Management | 2004 – 2006 |
TV Management | Management | 2014 – 2015 |
LS Management | Management | 2003 – 2004 |
| Audit | 2004 – 2012 | |
MB Management | Management | 2012 – 2013 |
SF Management | Management | 2003 – 2004 |
JR Management | Management | 2013 – 2013 |
OH Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
LC Chief Executive Officer | Chief Executive Officer | 2010 – 2011 |
DB Management | Management | 2003 – 2004 |
EJ Management | Management | 2006 – 2009 |
SF Management | Management | 2003 – 2004 |
LB Chief Executive Officer | Chief Executive Officer | 2010 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2010 – 2010 | |
| Deputy Chairman | 2004 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Holst Christoffersen | Management | 0 companies |
| Peter Lykke-Kjeldsen | Management | 0 companies |
| Thomas Vallentin West | Management | 0 companies |
| Lars Sørensen | Management | 0 companies |
| Revisionsfirmaet Grothen & Perregaard | Audit | 0 companies |
| Michael Bang | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Jacob Raffnsøe Petz | Management | 0 companies |
| Ovin Håkon Carlsson | Chief Executive Officer | 0 companies |
| Lars Christian Zøhner | Chief Executive Officer | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Eigil Jensen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Lars Bech Frederiksen | Chief Executive Officer | 0 companies |
| Kent Sand Kirk | Board of Directors | 0 companies |
| Thommas Ludvig | Board of Directors | 0 companies |
| Jan Matthiesen | Board of Directors | 0 companies |
| Claus Bihl | Chairman | 0 companies |
| Søren Nørgaard Thomsen | Board of Directors | 0 companies |
| Hans Dürke Bloch | Board of Directors | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Ole Ditlev Nielsen | Deputy Chairman | 0 companies |