| Revenue | DKK 842K | +43% |
| EBITDA | DKK 101K | +331% |
| Net profit | DKK 58K | +153% |
| Total assets | DKK 674K | -46% |
| Equity | DKK 607K | +11% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 695 | 747 | 335 | 589 | 842 |
| Staff expenses | -644 | -386 | -372 | -633 | -741 |
| EBITDA | 51 | 361 | -37 | -44 | 101 |
| Depreciation & amort. | -68 | -97 | -49 | -79 | -40 |
| EBIT | -17 | 264 | -86 | -123 | 62 |
| Net financials | -21 | 2 | -3 | -16 | 13 |
| Profit before tax | -38 | 266 | -89 | -139 | 75 |
| Tax | -9 | 59 | -19 | -29 | 17 |
| Net profit | -30 | 208 | -69 | -111 | 58 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 1.491 | 1.235 | 861 | 1.239 | 674 |
| Equity | 820 | 1.028 | 659 | 548 | 607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 670 | 185 | 200 | 669 | 57 |
| Total debt | 670 | 185 | 200 | 669 | 57 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MF Management | Management | 2008 – 2021 |
SG Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2010 – 2021 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frank Mogensen | Management | 0 companies |
| Simon Greve | Management | 0 companies |
| Kasper Knuthsen | Chairman | 0 companies |
| Jette Knuthsen | Board of Directors | 0 companies |
| Torben Pedersen | Board of Directors | 0 companies |
| Johan Johansen From | Board of Directors | 0 companies |