| Revenue | DKK 3,5M | +70% |
| EBITDA | DKK 210K | -49% |
| Net profit | DKK 96K | -66% |
| Total assets | DKK 1,9M | +37% |
| Equity | DKK 624K | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 542 | 1.096 | 405 | 2.085 | 3.535 |
| Staff expenses | -369 | -1.085 | -471 | -1.672 | -3.325 |
| EBITDA | 173 | 12 | -66 | 414 | 210 |
| Depreciation & amort. | 19 | -19 | -19 | -29 | -53 |
| EBIT | 154 | -7 | -85 | 384 | 158 |
| Net financials | -6 | -11 | -20 | -9 | -8 |
| Profit before tax | 148 | -18 | -105 | 376 | 149 |
| Tax | 40 | 2 | -20 | 98 | 54 |
| Net profit | 108 | -20 | -85 | 278 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 540 | 713 | 637 | 1.360 | 1.860 |
| Equity | 356 | 336 | 251 | 529 | 624 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 184 | 378 | 386 | 831 | 1.222 |
| Total debt | 184 | 378 | 386 | 831 | 1.222 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
RJ | Audit | 2011 – 2018 |
JH Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
SD Management | Management | 2007 – 2012 |
DA Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2007 – 2009 | |
| Chairman | 2012 – 2017 | |
| Board of Directors | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Regnar Jørgensen Staugaard | Audit | 0 companies |
| Jens Henrik Vestergaard Nielsen | Chief Executive Officer | 0 companies |
| Steen Degn Fischer Olesen | Management | 0 companies |
| David Arne Brandt Klug | Chief Executive Officer | 0 companies |
| Jytte Mathilde Olesen | Board of Directors | 0 companies |
| Hans Jørgen Ebbesen | Board of Directors | 0 companies |
| Jørgen Einer-Jensen Brammer | Chairman | 0 companies |
| Kim Fog Svendsen | Chairman | 0 companies |
| Sussi Sigumfeld | Board of Directors | 0 companies |