| Revenue | DKK 7,9M | +427% |
| EBITDA | DKK 7,6M | +589% |
| Net profit | DKK 6M | +810% |
| Total assets | DKK 5,7M | -38% |
| Equity | DKK 5,6M | +1589% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 2.243 | 2.246 | 1.509 | 7.949 |
| Staff expenses | -485 | -393 | -410 | -382 |
| EBITDA | 1.758 | 1.853 | 1.099 | 7.567 |
| Depreciation & amort. | -1.425 | -1.451 | -1.410 | -771 |
| EBIT | 333 | 402 | -311 | 6.795 |
| Net financials | -641 | -490 | -425 | -355 |
| Profit before tax | -308 | -88 | -736 | 6.440 |
| Tax | 517 | 513 | 105 | 467 |
| Net profit | -825 | -600 | -841 | 5.973 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 13.368 | 11.456 | 9.160 | 5.684 |
| Equity | 1.066 | 465 | -376 | 5.597 |
| Long-term debt | 9.438 | 7.718 | 5.127 | 0 |
| Short-term debt | 2.865 | 3.273 | 4.409 | 87 |
| Total debt | 12.302 | 10.991 | 9.536 | 87 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KM Unofficial title | Unofficial title | 2016 – 2016 |
EO | Founder | 2007 – 2016 |
JE Chief Executive Officer | Chief Executive Officer | 2007 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2012 – 2016 | |
| Chairman | 2007 – 2012 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2007 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2013 | |
| Individual | 10–14.99% | 10–14.99% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Maan Tokkesdal | Unofficial title | 0 companies |
| Eignarhaldsfélagio O.G.A.D ehf | Founder | 0 companies |
| Jens Erik Jensen | Chief Executive Officer | 0 companies |
| Therese Juel Jepsen | Chairman | 0 companies |
| Gunnar Thorsteinsson | Chairman | 0 companies |
| Àsgeir Jósef Gudmundsson | Board of Directors | 0 companies |
| David Egill Gudmundsson | Board of Directors | 0 companies |
| Oddur Theódór Gudnason | Board of Directors | 0 companies |
| Hans Jørgen Jensen | Board of Directors | 0 companies |
| Jakob Jensen | Board of Directors | 0 companies |
| Brian Lundkvist Jensen | Board of Directors | 0 companies |