| Revenue | DKK 7,9M | +309% |
| EBITDA | DKK 3,4M | +4388% |
| Net profit | DKK 23,7M | +2353% |
| Total assets | DKK 60,2M | +119% |
| Equity | DKK 34,5M | +220% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 8.602 | 4.978 | 206 | 577 | -184 | 1.940 | 7.937 |
| Staff expenses | -1.545 | -427 | -432 | -432 | -0 | -0 | -1.911 |
| EBITDA | 3.620 | 1.216 | -426 | -175 | -1.644 | 75 | 3.367 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.620 | 1.216 | -426 | -175 | -1.644 | 75 | 3.367 |
| Net financials | 91 | -267 | -176 | 2.592 | 9.903 | -1.123 | 21.139 |
| Profit before tax | 3.712 | 948 | -602 | 2.417 | 8.259 | -1.048 | 24.505 |
| Tax | 960 | 414 | -24 | 20 | -312 | 5 | 780 |
| Net profit | 2.752 | 534 | -578 | 2.397 | 8.571 | -1.053 | 23.725 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 24.063 | 18.130 | 12.350 | 14.113 | 21.061 | 27.521 | 60.169 |
| Equity | 10.912 | 11.446 | 10.869 | 13.266 | 19.837 | 10.784 | 34.509 |
| Long-term debt | -19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.131 | 6.684 | 1.481 | 847 | 1.224 | 16.737 | 25.660 |
| Total debt | 13.131 | 6.684 | 1.481 | 847 | 1.224 | 16.737 | 25.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG Gruppen A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Rungfeldt | Chief Executive Officer | 0 companies |
| Robin Feddern | Chief Executive Officer | 0 companies |
| Henrik Jacobsen | Chief Executive Officer | 0 companies |
| Jørgen-Erik Witting | Chairman | 0 companies |
| Uwe Teichert | Board of Directors | 0 companies |
| Henrik Greve Nielsen | Board of Directors | 0 companies |