| Revenue | DKK 58,3M | +35% |
| EBITDA | DKK 30,8M | +31% |
| Net profit | DKK 11,1M | +87% |
| Total assets | DKK 53,4M | +40% |
| Equity | DKK 28,6M | +63% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 27.801 | 36.898 | 43.257 | 58.250 |
| Staff expenses | -13.921 | -19.590 | -19.629 | -27.401 |
| EBITDA | 13.880 | 17.307 | 23.628 | 30.850 |
| Depreciation & amort. | 10.453 | -12.767 | 15.330 | 16.202 |
| EBIT | 3.427 | 4.541 | 8.298 | 14.648 |
| Net financials | -102 | -253 | -234 | -342 |
| Profit before tax | 3.326 | 4.288 | 8.064 | 14.306 |
| Tax | 700 | 878 | 2.143 | 3.242 |
| Net profit | 2.626 | 3.410 | 5.921 | 11.064 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 28.711 | 26.794 | 38.262 | 53.428 |
| Equity | 10.122 | 13.434 | 17.555 | 28.619 |
| Long-term debt | 4.778 | 3.656 | 4.993 | 12.005 |
| Short-term debt | 13.714 | 9.606 | 13.914 | 12.804 |
| Total debt | 18.589 | 13.360 | 20.708 | 24.809 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JL Management | Management | 2006 – 2017 |
PA Management | Management | 2005 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2016 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lykke Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Dan Olesen Vorsholt | Chairman | 0 companies |
| Henrik Bjerregaard Christensen | Board of Directors | 0 companies |
| Jimmy Nordling Drevfors | Board of Directors | 0 companies |