| Revenue | DKK 42,6M | +162% |
| EBITDA | DKK 1,6M | -72% |
| Net profit | DKK 139,2M | +98% |
| Total assets | DKK 497M | +44% |
| Equity | DKK 323,8M | +59% |
| Employees | 18 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 7.598 | 10.680 | 10.993 | 16.292 | 42.636 |
| Staff expenses | -6.519 | -12.470 | -10.914 | -10.261 | -20.800 |
| EBITDA | -2.590 | -1.225 | -3.843 | 5.823 | 1.615 |
| Depreciation & amort. | -2.898 | -2.419 | -4.610 | -4.519 | -14.541 |
| EBIT | -5.488 | -3.644 | -8.453 | 1.304 | -12.926 |
| Net financials | 29.226 | 30.861 | 46.477 | 68.136 | 148.640 |
| Profit before tax | 25.156 | 27.217 | 38.024 | 69.440 | 135.714 |
| Tax | 709 | -995 | -2.208 | -776 | -3.454 |
| Net profit | 24.447 | 28.212 | 40.232 | 70.216 | 139.168 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 170.624 | 213.965 | 238.930 | 344.967 | 496.956 |
| Equity | 115.418 | 133.300 | 171.051 | 204.076 | 323.766 |
| Long-term debt | 642 | 0 | 0 | 0 | 0 |
| Short-term debt | 54.564 | 74.585 | 61.220 | 136.710 | 172.024 |
| Total debt | 55.206 | 74.585 | 61.220 | 136.710 | 172.024 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PL Management | Management | 2004 – 2004 |
KK Chief Executive Officer | Chief Executive Officer | 2014 – 2018 |
SU Management | Management | 2004 – 2008 |
LB Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
JC Management | Management | 2008 – 2013 |
LW Management | Management | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2008 – 2015 | |
| Chairman | 2004 – 2008 | |
| Chairman | 2017 – 2018 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2011 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2015 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2011 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lykke Jensen | Management | 0 companies |
| Kim Kruse Andersen | Chief Executive Officer | 0 companies |
| Søren Ulrik Toft-Jensen | Management | 0 companies |
| Lars Bugge | Chief Executive Officer | 0 companies |
| Johannes Christian Norgaard Mortensen | Management | 0 companies |
| Leszek Waliszewski | Management | 0 companies |
| Anders Stensig Andersen | Board of Directors | 0 companies |
| Carsten Wengel | Board of Directors | 0 companies |
| Lars Aagaard Nielsen | Chairman | 0 companies |
| Anker Stensig Andersen | Chairman | 0 companies |
| Jens Bjerg Sørensen | Chairman | 0 companies |
| Søren Klarskov Vilby | Chairman | 0 companies |
| Carsten Bücker | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |