| Revenue | DKK 15,8M | +26% |
| EBITDA | DKK 5,6M | +59% |
| Net profit | DKK 3,2M | +260% |
| Total assets | DKK 21,8M | +39% |
| Equity | DKK 10,5M | +44% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10.163 | 1.750 | 802 | 100 | 6.911 | 10.435 | 12.580 | 15.797 |
| Staff expenses | -1.850 | -1.523 | -827 | -769 | -4.111 | -8.590 | -9.089 | -10.241 |
| EBITDA | -509 | 227 | -26 | -669 | 2.799 | 1.845 | 3.491 | 5.556 |
| Depreciation & amort. | -1.081 | -73 | -0 | -0 | -1.815 | -2.445 | -5.440 | -3.431 |
| EBIT | -1.590 | 154 | -26 | -669 | 984 | -600 | -1.949 | 2.124 |
| Net financials | -304 | -25 | -24 | -24 | -123 | -71 | -48 | -56 |
| Profit before tax | -1.894 | 129 | -49 | -692 | 862 | -670 | -1.997 | 2.068 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.136 |
| Net profit | -1.894 | 129 | -49 | -692 | 862 | -670 | -1.997 | 3.204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.001 | 229 | 1.012 | 863 | 25.559 | 13.257 | 15.642 | 21.764 |
| Equity | -130 | -1 | -51 | -743 | 9.919 | 9.248 | 7.252 | 10.455 |
| Long-term debt | 113 | 0 | 0 | 0 | 8.595 | 0 | 0 | 0 |
| Short-term debt | 1.017 | 230 | 1.063 | 1.606 | 7.046 | 4.009 | 8.391 | 11.308 |
| Total debt | 1.131 | 230 | 1.063 | 1.606 | 15.641 | 4.009 | 8.391 | 11.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
OS Audit | Audit | 2010 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
RS Management | Management | 2008 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KJ Management | Management | 2014 | — | — |
MC Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Borup Sørensen | Chief Executive Officer | 0 companies |
| Ole Schmidt | Audit | 0 companies |
| Carl Johan Mikael Eriksson | Chief Executive Officer | 0 companies |
| René Schimko Szczyrbak | Management | 0 companies |
| Mats Christer Berggren | Chief Executive Officer | 0 companies |
| Karel Jules Lemahieu | Management | 0 companies |
| Mats Christer Berggren | Management | 0 companies |
| Morten Aass | Chairman | 0 companies |
| Niklas Daniel Floren Forsberg | Board of Directors | 0 companies |
| Jens Peter Henriksen | Chairman | 0 companies |
| David Lucas Wastå | Board of Directors | 0 companies |
| Paul Henriksen | Board of Directors | 0 companies |
| Bengt Johan Wester | Chairman | 0 companies |
| Kevin Michael Rabbitt | Board of Directors | 0 companies |
| Paul Henriksen | Chairman | 0 companies |
| Gerald Delon | Board of Directors | 0 companies |
| Johan Linus Brandt | Board of Directors | 0 companies |
| Niels Juel Severin | Board of Directors | 0 companies |
| Carl Johan Mikael Eriksson | Board of Directors | 0 companies |
| Patrik Dejve | Board of Directors | 0 companies |
| Kenneth Paterson | Chairman | 0 companies |
| Siebren Marten de Boer | Board of Directors | 0 companies |