| Revenue | DKK 8,1M | +1747% |
| EBITDA | DKK 393K | +135% |
| Net profit | DKK -4,6M | -901% |
| Total assets | DKK 55,1M | +61% |
| Equity | DKK 3M | -60% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 37.286 | 68.020 | 48.917 | 27.802 | 52.202 | 440 | 8.127 |
| Staff expenses | -4.257 | -6.472 | -5.218 | -12.269 | -10.474 | -955 | -2.299 |
| EBITDA | 8.263 | 12.670 | 5.596 | -767 | 21.839 | -1.113 | 393 |
| Depreciation & amort. | -1.530 | -2.465 | -2.989 | -3.559 | -5.084 | -669 | -0 |
| EBIT | 6.733 | 10.205 | 2.607 | -4.325 | 16.755 | -1.782 | 393 |
| Net financials | -396 | -378 | 15.707 | 45.691 | 529 | 688 | -5.339 |
| Profit before tax | 6.337 | 9.827 | 18.314 | 41.366 | 17.284 | -1.095 | -4.946 |
| Tax | 1.585 | 2.383 | 939 | -1.234 | 4.990 | -639 | -389 |
| Net profit | 4.751 | 7.444 | 17.375 | 42.600 | 12.294 | -455 | -4.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 20.724 | 29.289 | 39.058 | 81.804 | 70.861 | 34.240 | 55.148 |
| Equity | 3.061 | 9.738 | 22.113 | 44.713 | 57.007 | 7.535 | 2.979 |
| Long-term debt | 6.500 | 3.367 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.878 | 14.001 | 14.939 | 35.015 | 11.778 | 26.704 | 52.169 |
| Total debt | 15.378 | 17.368 | 14.939 | 35.015 | 13.854 | 26.704 | 52.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JL Management | Management | 2016 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
VA Management | Management | 2016 | — | — |
JM Management | Management | 2015 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AR Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Jackie Lund Nikolajsen | Management | 0 companies |
| Henrik Bo Zinck | Chief Executive Officer | 0 companies |
| Karina Bergstrøm Larsen | Chief Executive Officer | 0 companies |
| Vibeke Aagaard Nyberg | Management | 0 companies |
| John Martin Niklasson | Management | 0 companies |
| Bjørn Rino Ranheim | Chief Executive Officer | 0 companies |
| Allan Reinert | Management | 0 companies |
| Jean-Francois Gault | Board of Directors | 0 companies |
| Ivan Alexander Larsen | Board of Directors | 0 companies |
| Henrik Sparup | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Svend Møller Nielsen | Chairman | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |