| Revenue | DKK 122K | +26% |
| EBITDA | DKK 122K | +29% |
| Net profit | DKK 94K | +27% |
| Total assets | DKK 280K | -4% |
| Equity | DKK 228K | +4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 465 | 298 | 387 | 97 | 122 |
| Staff expenses | -367 | -347 | -449 | -2 | -0 |
| EBITDA | 99 | -49 | -62 | 95 | 122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | -49 | -62 | 95 | 122 |
| Net financials | -1 | 1 | 0 | 0 | -0 |
| Profit before tax | 98 | -30 | -35 | 95 | 122 |
| Tax | 25 | 9 | 14 | 21 | 28 |
| Net profit | 73 | -39 | -48 | 74 | 94 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 881 | 996 | 870 | 292 | 280 |
| Equity | 718 | 678 | 630 | 220 | 228 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 317 | 240 | 72 | 52 |
| Total debt | 163 | 317 | 240 | 72 | 52 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ML Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
PB Chief Executive Officer | Chief Executive Officer | 2012 – 2012 |
KR Chief Executive Officer | Chief Executive Officer | 2009 – 2009 |
AK Chief Executive Officer | Chief Executive Officer | 2008 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2015 – 2016 | |
| Board of Directors | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Individual | 100% | 100% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Larsen | Chief Executive Officer | 0 companies |
| Peter Bang Fasting Bauer | Chief Executive Officer | 0 companies |
| Kaj Rosenørn Busgaard | Chief Executive Officer | 0 companies |
| Arne Kleven | Chief Executive Officer | 0 companies |
| Max Knoth | Chairman | 0 companies |
| Michael Villum Folmann | Board of Directors | 0 companies |