| Revenue | DKK 12,2M | +94% |
| EBITDA | DKK 8M | +387% |
| Net profit | DKK 6,2M | +1004% |
| Total assets | DKK 19,3M | +47% |
| Equity | DKK 9,7M | +174% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.868 | 3.073 | 3.111 | 4.356 | 5.247 | 5.581 | 6.269 | 12.181 |
| Staff expenses | -1.712 | -2.370 | -1.943 | -2.746 | -3.453 | -3.972 | -4.618 | -4.143 |
| EBITDA | 87 | 615 | 1.168 | 1.610 | 1.794 | 1.608 | 1.651 | 8.038 |
| Depreciation & amort. | -0 | -0 | -52 | -47 | -55 | -227 | -791 | -54 |
| EBIT | 87 | 615 | 1.116 | 1.563 | 1.739 | 1.382 | 860 | 7.985 |
| Net financials | -32 | -76 | -67 | -54 | -76 | -78 | -137 | -47 |
| Profit before tax | 55 | 539 | 1.050 | 1.509 | 1.663 | 1.304 | 723 | 7.938 |
| Tax | 26 | 143 | 277 | 353 | 373 | 294 | 163 | 1.754 |
| Net profit | 28 | 396 | 773 | 1.157 | 1.290 | 1.009 | 560 | 6.183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.384 | 4.092 | 6.327 | 7.768 | 9.988 | 10.481 | 13.177 | 19.346 |
| Equity | — | 556 | 1.329 | 2.086 | 2.976 | 2.985 | 3.546 | 9.729 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.525 | 4.422 | 4.964 | 5.550 | 6.832 | 7.359 | 9.631 | 9.617 |
| Total debt | 3.525 | 4.422 | 4.964 | 5.550 | 6.832 | 7.359 | 9.631 | 9.617 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
DS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulrik Lynge Holding ApS | Company | 10.0% | 10.0% | 2017 |
WW AF MAJ 2008 ApS | Company | 50.0% | 50.0% | 2017 |
SKAANING GROUP ApS | Company | 33.3% | 33.3% | 2017 |
MULTILINE A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Spur-Mortensen | Management | 0 companies |
| Danny Skaaning | Management | 0 companies |
| Søren Holmbom | Board of Directors | 0 companies |
| Richard James Henry Marsh | Board of Directors | 0 companies |
| Alberto Grau Garcia-Teran | Chairman | 0 companies |
| Niels-Ole Krøjer Svendsen | Board of Directors | 0 companies |