| Revenue | DKK 576K | +44% |
| EBITDA | DKK 269K | +155% |
| Net profit | DKK 269K | +149% |
| Total assets | DKK 1,6M | -36% |
| Equity | DKK 300K | +795% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 680 | 488 | 704 | 1.129 | 3.190 | 401 | 576 |
| Staff expenses | -691 | -259 | -284 | -149 | -1.303 | -447 | -0 |
| EBITDA | -11 | 216 | 409 | 42 | 2.797 | -493 | 269 |
| Depreciation & amort. | 370 | -370 | -370 | -507 | -292 | -79 | -0 |
| EBIT | -380 | -154 | 39 | -465 | 2.505 | -572 | 269 |
| Net financials | -65 | -99 | -24 | -78 | -398 | -85 | 0 |
| Profit before tax | -445 | -180 | 142 | -543 | 2.107 | -657 | 269 |
| Tax | 19 | 37 | 63 | 115 | 532 | -106 | -0 |
| Net profit | -464 | -216 | 79 | -659 | 1.575 | -551 | 269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.753 | 2.162 | 1.085 | 386 | 3.678 | 2.446 | 1.564 |
| Equity | 353 | 137 | 216 | -1.068 | 508 | -43 | 300 |
| Long-term debt | 807 | 457 | 89 | 0 | 1.001 | 491 | 418 |
| Short-term debt | 1.353 | 1.386 | 661 | 1.426 | 2.158 | 1.998 | 846 |
| Total debt | 2.159 | 1.843 | 750 | 1.426 | 3.159 | 2.489 | 1.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2019 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Rasmus Bøegh Danielsen | Chief Executive Officer | 0 companies |
| Henrik Juel Larsen | Chief Executive Officer | 0 companies |
| Claus Ishøj Jensen | Board of Directors | 0 companies |
| Josefine Hammershaimb Modell Vogel | Chairman | 0 companies |
| Linda Hammershaimb Modell | Chairman | 0 companies |
| Henrik Daniel Jacobsen | Board of Directors | 0 companies |
| Simone Hammershaimb Modell Vogel | Board of Directors | 0 companies |
| Jens Christian Bøegh Cordsen | Chairman | 0 companies |