| Revenue | DKK 3M | +70% |
| EBITDA | DKK 342K | +136% |
| Net profit | DKK 109K | +111% |
| Total assets | DKK 2,9M | +13% |
| Equity | DKK 541K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.687 | 6.486 | 1.320 | 1.887 | 1.756 | 2.991 |
| Staff expenses | -1.990 | -3.245 | -2.703 | -1.791 | -2.717 | -2.634 |
| EBITDA | 697 | 223 | -1.383 | 96 | -961 | 342 |
| Depreciation & amort. | -237 | -413 | -1.262 | -222 | -221 | -155 |
| EBIT | 460 | -191 | -2.646 | -126 | -1.182 | 187 |
| Net financials | -48 | -30 | -374 | -105 | -98 | -43 |
| Profit before tax | 412 | -221 | -3.020 | -232 | -1.280 | 143 |
| Tax | 110 | -43 | -654 | -17 | -271 | 35 |
| Net profit | 302 | -177 | -2.365 | -215 | -1.009 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 5.570 | 4.964 | 1.898 | 3.078 | 2.585 | 2.920 |
| Equity | 2.600 | 2.422 | 57 | 142 | 433 | 541 |
| Long-term debt | -193 | -149 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.777 | 2.392 | 1.841 | 2.936 | 2.152 | 2.378 |
| Total debt | 2.777 | 2.392 | 1.841 | 2.936 | 2.152 | 2.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2012 | — | — |
BR Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYBYE INVEST ApS | Company | 100.0% | 100.0% | 2018 |
HOUSE OF MINDS A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lybye | Management | 0 companies |
| Brian Rosenberg | Management | 0 companies |
| Jens Heimburger | Board of Directors | 0 companies |
| Jens Sterregård Johansen | Chairman | 0 companies |
| Jørgen Nordahl Kristensen | Chairman | 0 companies |
| Eskil Bielefeldt | Chairman | 0 companies |
| Jens Erik Strandbygaard | Chairman | 0 companies |
| Anna Frydendal | Board of Directors | 0 companies |
| Henrik Holst Hansen | Board of Directors | 0 companies |
| Steen Sejer Elkær-Hansen | Board of Directors | 0 companies |