| Revenue | DKK 724K | +29% |
| EBITDA | DKK -503K | +26% |
| Net profit | DKK -497K | +22% |
| Total assets | DKK 4,2M | +32% |
| Equity | DKK 120K | -81% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.704 | 2.051 | 1.834 | 874 | 825 | 551 | 906 | 563 | 724 |
| Staff expenses | -3.581 | -3.258 | -3.060 | -2.478 | -2.290 | -1.075 | -1.091 | -1.246 | -1.227 |
| EBITDA | 122 | -1.207 | -1.225 | -1.603 | -1.465 | -524 | -184 | -683 | -503 |
| Depreciation & amort. | 315 | -293 | -262 | -225 | -220 | -181 | -175 | -118 | -117 |
| EBIT | -193 | -1.500 | -1.487 | -1.828 | -1.685 | -705 | -359 | -801 | -620 |
| Net financials | -44 | -56 | -57 | -49 | -46 | -22 | -18 | -15 | -19 |
| Profit before tax | -237 | -1.556 | -1.545 | -1.877 | -1.731 | -727 | -377 | -816 | -639 |
| Tax | -59 | -388 | -391 | -461 | -415 | -160 | -83 | -180 | -142 |
| Net profit | -178 | -1.167 | -1.154 | -1.417 | -1.316 | -568 | -294 | -637 | -497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.448 | 6.754 | 5.074 | 4.576 | 3.959 | 2.753 | 3.571 | 3.204 | 4.215 |
| Equity | 1.270 | 2.102 | 948 | 832 | 1.116 | 548 | 1.254 | 617 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.130 | 4.563 | 4.046 | 3.667 | 2.756 | 2.115 | 2.255 | 2.557 | 4.088 |
| Total debt | 6.130 | 4.563 | 4.046 | 3.667 | 2.756 | 2.115 | 2.255 | 2.557 | 4.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PB Founder | Founder | 2009 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Johansson | Chief Executive Officer | 0 companies |
| Peter John Vrtis | Chief Executive Officer | 0 companies |
| Peer Brian Westh | Founder | 0 companies |
| Johnny Granhøj Krog Jessing | Chief Executive Officer | 0 companies |
| Kasper Falkenberg | Chief Executive Officer | 0 companies |
| Henrik Hartvig Møller | Chairman | 0 companies |
| Stein Kuvaas | Chairman | 0 companies |
| Anders Helge Claeson | Chairman | 0 companies |
| Claeson Anders Helge | Board of Directors | 0 companies |
| Hans Peter Johansson | Board of Directors | 0 companies |
| Per Anders Oluf Berkevall | Board of Directors | 0 companies |