| Revenue | DKK 15,2M | +116% |
| EBITDA | DKK 8,1M | +591% |
| Net profit | DKK -241K | +98% |
| Total assets | DKK 112,4M | +21% |
| Equity | DKK -2,5M | -11% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 12.065 | 12.491 | 10.871 | 8.658 | 7.038 | 15.186 |
| Staff expenses | -8.688 | -9.585 | -8.737 | -6.849 | -5.859 | -7.045 |
| EBITDA | 3.377 | 2.906 | 2.134 | 1.810 | 1.179 | 8.141 |
| Depreciation & amort. | -166 | -136 | -121 | -20 | -0 | -0 |
| EBIT | 3.211 | 2.770 | 2.012 | 1.789 | 1.179 | 8.141 |
| Net financials | -26 | -24 | -2.063 | -1.308 | -11.401 | -7.155 |
| Profit before tax | 3.185 | 2.746 | -51 | 481 | -10.222 | 987 |
| Tax | 857 | 696 | 388 | 202 | -136 | 1.228 |
| Net profit | 2.328 | 2.050 | -439 | 279 | -10.086 | -241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 23.132 | 22.861 | 89.801 | 92.609 | 92.626 | 112.386 |
| Equity | 10.547 | 10.297 | 7.858 | 8.136 | -2.220 | -2.461 |
| Long-term debt | 0 | 0 | 20.000 | 0 | 0 | 0 |
| Short-term debt | 12.462 | 12.411 | 61.834 | 84.318 | 94.667 | 114.540 |
| Total debt | 12.462 | 12.411 | 81.834 | 84.318 | 94.667 | 114.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2007 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lindström | Management | 0 companies |
| Folke Magnus Halvor Back | Chief Executive Officer | 0 companies |
| Morten Falck Larsen | Management | 0 companies |
| Jesper Holm Stripp | Board of Directors | 0 companies |
| Serge Exshaw | Chairman | 0 companies |
| Thomas Schneider | Board of Directors | 0 companies |
| Kenneth Myrthue Sørensen | Board of Directors | 0 companies |
| Folke Magnus Halvor Back | Board of Directors | 0 companies |
| Avril Ann Forde | Chairman | 0 companies |
| Michael Rieder | Chairman | 0 companies |
| Keld Holm Sørensen | Chairman | 0 companies |
| Reinhard Josef Mayer | Board of Directors | 0 companies |