| Revenue | DKK 4,4M | -12% |
| EBITDA | DKK 1,9M | -13% |
| Net profit | DKK 1,3M | -17% |
| Total assets | DKK 5,6M | +30% |
| Equity | DKK 2,9M | +9% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 2.693 | 2.525 | 2.780 | 5.017 | 4.390 |
| Staff expenses | -2.122 | -2.093 | -2.426 | -2.874 | -2.495 |
| EBITDA | 571 | 432 | 354 | 2.143 | 1.860 |
| Depreciation & amort. | -33 | -63 | 75 | 134 | -202 |
| EBIT | 538 | 369 | 279 | 2.009 | 1.658 |
| Net financials | 230 | 66 | 33 | 73 | 62 |
| Profit before tax | 768 | 435 | 312 | 2.081 | 1.720 |
| Tax | 201 | 112 | 70 | 459 | 380 |
| Net profit | 567 | 322 | 242 | 1.623 | 1.340 |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 |
|---|---|---|---|---|---|
| Total assets | 4.086 | 3.698 | 3.798 | 4.281 | 5.580 |
| Equity | 1.038 | 1.360 | 1.243 | 2.655 | 2.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.013 | 2.310 | 2.500 | 1.593 | 2.659 |
| Total debt | 3.013 | 2.310 | 2.500 | 1.593 | 2.659 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ML Management | Management | 2017 – 2018 |
CL Management | Management | 2017 – 2018 |
LL Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lyngsfeldt | Management | 0 companies |
| Christian Listov-Saabye | Management | 0 companies |
| Lars Lindgaard | Chief Executive Officer | 0 companies |
| Shanie Pedersen | Board of Directors | 0 companies |
| Sten Willer Christensen | Board of Directors | 0 companies |
| Keld Friis | Chairman | 0 companies |
| Karen Gaarden Sørensen | Board of Directors | 0 companies |
| Thomas Drachmann Brøndum | Board of Directors | 0 companies |
| Per Lautrup-Nissen | Board of Directors | 0 companies |
| Bent Hald | Chairman | 0 companies |
| Morten Hansen | Board of Directors | 0 companies |